Aurora Innovation, Inc. (AUR) DCF Valuation

Aurora Innovation, Inc. (AUR) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Aurora Innovation, Inc. (AUR) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Streamline your analysis and improve precision with our (AUR) DCF Calculator! Utilizing real data from Aurora Innovation, Inc. and customizable assumptions, this tool empowers you to forecast, analyze, and value (AUR) just like a seasoned investor.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 19.6 .0 82.5 68.0 .0 .0 .0 .0 .0 .0
Revenue Growth, % 0 -100 0 -17.61 -100 -54.4 -54.4 -54.4 -54.4 -54.4
EBITDA -111.7 -197.2 -718.9 -716.0 -748.0 .0 .0 .0 .0 .0
EBITDA, % -569.77 100 -871.05 -1052.94 100 -20 -20 -20 -20 -20
Depreciation 1.8 17.2 41.0 50.0 48.0 .0 .0 .0 .0 .0
Depreciation, % 9.37 100 49.68 73.53 100 66.52 66.52 66.52 66.52 66.52
EBIT -113.5 -214.4 -760.0 -766.0 -796.0 .0 .0 .0 .0 .0
EBIT, % -579.14 100 -920.73 -1126.47 100 -20 -20 -20 -20 -20
Total Cash 596.4 387.3 1,610.1 1,101.0 1,200.0 .0 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 43.3 .0 .0
Account Receivables, % 0 100 52.42 0 100
Inventories .0 .0 -43.3 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 100 -52.42 0 100 29.52 29.52 29.52 29.52 29.52
Accounts Payable 3.0 6.5 7.9 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 15.44 100 9.57 0 100 45 45 45 45 45
Capital Expenditure -3.8 -6.7 -48.1 -15.0 -15.0 .0 .0 .0 .0 .0
Capital Expenditure, % -19.52 100 -58.22 -22.06 100 -19.96 -19.96 -19.96 -19.96 -19.96
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -104.9 -214.4 -755.5 -1,203.9 -796.0 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -103.8 -200.4 -761.1 -1,176.8 -763.0 .0 .0 .0 .0 .0
WACC, % 17.65 17.66 17.66 17.66 17.66 17.66 17.66 17.66 17.66 17.66
PV UFCF
SUM PV UFCF .0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value 0
Net Debt -379
Equity Value 379
Diluted Shares Outstanding, MM 1,327
Equity Value Per Share 0.29

What You Will Receive

  • Adjustable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Aurora Innovation’s financial data pre-loaded to facilitate your analysis.
  • Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model tailored to fit your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Real-Life AUR Data: Pre-filled with Aurora Innovation’s historical performance metrics and future growth forecasts.
  • Fully Customizable Inputs: Tailor revenue projections, operating margins, discount rates, tax obligations, and capital investments.
  • Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Testing: Develop various forecasting scenarios to evaluate different valuation results.
  • User-Friendly Design: Intuitive, organized, and crafted for both industry experts and newcomers.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based AUR DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically computes Aurora’s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential valuation variations.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose This Calculator for Aurora Innovation, Inc. (AUR)?

  • Designed for Experts: A sophisticated tool utilized by analysts, CFOs, and industry consultants.
  • Accurate Data: Aurora's historical and projected financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and critical metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.

Who Should Use This Product?

  • Investors: Accurately assess Aurora Innovation's fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial analysis and reporting.
  • Consultants: Effortlessly customize the template for client valuation reports.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading tech firms.
  • Educators: Employ it as an instructional resource to illustrate valuation techniques.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Aurora Innovation historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Aurora Innovation, Inc. (AUR).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.