Avantor, Inc. (AVTR) DCF Valuation

Avantor, Inc. (AVTR) 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

Avantor, Inc. (AVTR) 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:

Looking to assess the intrinsic value of Avantor, Inc.? Our AVTR DCF Calculator integrates real-world data with extensive customization features, enabling you to adjust forecasts and make more informed investment choices.


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 6,040.3 6,393.6 7,386.1 7,512.4 6,967.2 7,242.8 7,529.4 7,827.3 8,136.9 8,458.9
Revenue Growth, % 0 5.85 15.52 1.71 -7.26 3.96 3.96 3.96 3.96 3.96
EBITDA 879.5 765.3 1,349.6 1,530.2 1,128.3 1,178.6 1,225.3 1,273.7 1,324.1 1,376.5
EBITDA, % 14.56 11.97 18.27 20.37 16.19 16.27 16.27 16.27 16.27 16.27
Depreciation 398.9 395.4 379.2 405.5 402.3 421.4 438.1 455.5 473.5 492.2
Depreciation, % 6.6 6.18 5.13 5.4 5.77 5.82 5.82 5.82 5.82 5.82
EBIT 480.6 369.9 970.4 1,124.7 726.0 757.2 787.1 818.3 850.7 884.3
EBIT, % 7.96 5.79 13.14 14.97 10.42 10.45 10.45 10.45 10.45 10.45
Total Cash 186.7 286.6 301.7 372.9 262.9 295.4 307.1 319.3 331.9 345.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 988.8 1,113.3 1,222.1 1,218.4 1,150.2
Account Receivables, % 16.37 17.41 16.55 16.22 16.51
Inventories 711.2 739.6 872.0 913.5 828.1 857.5 891.4 926.6 963.3 1,001.4
Inventories, % 11.77 11.57 11.81 12.16 11.89 11.84 11.84 11.84 11.84 11.84
Accounts Payable 560.2 678.9 755.1 758.2 625.9 712.6 740.8 770.1 800.5 832.2
Accounts Payable, % 9.27 10.62 10.22 10.09 8.98 9.84 9.84 9.84 9.84 9.84
Capital Expenditure -51.6 -61.6 -111.1 -133.4 -146.4 -104.3 -108.4 -112.7 -117.2 -121.8
Capital Expenditure, % -0.85426 -0.96346 -1.5 -1.78 -2.1 -1.44 -1.44 -1.44 -1.44 -1.44
Tax Rate, % 21.78 21.78 21.78 21.78 21.78 21.78 21.78 21.78 21.78 21.78
EBITAT 447.5 692.3 737.9 907.2 567.9 648.2 673.8 700.5 728.2 757.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -345.0 991.9 841.0 1,144.6 845.1 969.8 950.2 987.8 1,026.9 1,067.5
WACC, % 9.15 9.25 8.91 8.97 8.94 9.04 9.04 9.04 9.04 9.04
PV UFCF
SUM PV UFCF 3,869.1
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 1,110
Terminal Value 22,012
Present Terminal Value 14,278
Enterprise Value 18,147
Net Debt 5,274
Equity Value 12,873
Diluted Shares Outstanding, MM 678
Equity Value Per Share 18.98

What You Will Get

  • Real AVTR Financial Data: Pre-filled with Avantor’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Avantor’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • 🔍 Real-Life AVTR Financials: Pre-filled historical and projected data for Avantor, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Avantor’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Avantor’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Avantor, Inc. (AVTR) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Avantor, Inc. (AVTR)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Avantor, Inc. (AVTR)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Effortlessly adjust parameters to suit your analytical needs.
  • Real-Time Feedback: Observe immediate changes in Avantor’s valuation with input adjustments.
  • Preloaded Data: Comes with Avantor’s actual financial information for swift evaluations.
  • Relied Upon by Experts: Utilized by investors and analysts for strategic decision-making.

Who Should Use This Product?

  • Investors: Assess Avantor, Inc.'s (AVTR) valuation prior to making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation processes and evaluate financial forecasts.
  • Startup Founders: Gain insights into how leading public companies like Avantor, Inc. are appraised.
  • Consultants: Provide comprehensive valuation reports for your clients involving Avantor, Inc. (AVTR).
  • Students and Educators: Utilize current data to practice and instruct on valuation methods.

What the Avantor Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Avantor, Inc. (AVTR).
  • Real-World Data: Avantor’s historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Avantor.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results on Avantor’s performance.

No products were found matching.