Armstrong World Industries, Inc. (AWI) DCF Valuation

Armstrong World Industries, Inc. (AWI) 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

Armstrong World Industries, Inc. (AWI) 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 determine the intrinsic value of Armstrong World Industries, Inc.? Our (AWI) DCF Calculator integrates real-world data with complete customization features, enabling you to refine your 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 1,038.1 936.9 1,106.6 1,233.1 1,295.2 1,375.6 1,461.0 1,551.7 1,648.0 1,750.3
Revenue Growth, % 0 -9.75 18.11 11.43 5.04 6.21 6.21 6.21 6.21 6.21
EBITDA 309.8 -13.0 283.1 309.0 434.3 309.9 329.1 349.5 371.2 394.3
EBITDA, % 29.84 -1.39 25.58 25.06 33.53 22.53 22.53 22.53 22.53 22.53
Depreciation 72.1 84.0 96.5 83.7 89.2 105.4 111.9 118.9 126.3 134.1
Depreciation, % 6.95 8.97 8.72 6.79 6.89 7.66 7.66 7.66 7.66 7.66
EBIT 237.7 -97.0 186.6 225.3 345.1 204.5 217.2 230.7 245.0 260.2
EBIT, % 22.9 -10.35 16.86 18.27 26.64 14.86 14.86 14.86 14.86 14.86
Total Cash 45.3 136.9 98.1 106.0 70.8 115.3 122.4 130.0 138.1 146.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 115.1 80.6 110.5 114.2 111.8
Account Receivables, % 11.09 8.6 9.99 9.26 8.63
Inventories 68.5 81.5 90.2 110.0 104.0 111.1 118.0 125.4 133.2 141.4
Inventories, % 6.6 8.7 8.15 8.92 8.03 8.08 8.08 8.08 8.08 8.08
Accounts Payable 79.4 81.3 105.8 105.0 91.0 114.0 121.1 128.6 136.5 145.0
Accounts Payable, % 7.65 8.68 9.56 8.52 7.03 8.29 8.29 8.29 8.29 8.29
Capital Expenditure -71.3 -55.4 -79.8 -74.8 -83.8 -89.5 -95.0 -100.9 -107.2 -113.9
Capital Expenditure, % -6.87 -5.91 -7.21 -6.07 -6.47 -6.51 -6.51 -6.51 -6.51 -6.51
Tax Rate, % 24.97 24.97 24.97 24.97 24.97 24.97 24.97 24.97 24.97 24.97
EBITAT 170.3 -64.4 140.9 177.5 258.9 150.2 159.5 169.4 180.0 191.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 66.9 -12.4 143.5 162.1 258.7 162.9 168.5 178.9 190.0 201.8
WACC, % 9.25 9.22 9.27 9.28 9.26 9.26 9.26 9.26 9.26 9.26
PV UFCF
SUM PV UFCF 690.4
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 210
Terminal Value 3,994
Present Terminal Value 2,565
Enterprise Value 3,256
Net Debt 570
Equity Value 2,686
Diluted Shares Outstanding, MM 45
Equity Value Per Share 59.96

What You Will Get

  • Real AWI Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate multiple scenarios to assess Armstrong's future performance.
  • User-Friendly Design: Designed for professionals while remaining easy for newcomers.

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as revenue projections, operating margins, and capital investments.
  • Instant DCF Valuation: Quickly determines intrinsic value, net present value (NPV), and additional financial metrics.
  • High-Precision Results: Leverages Armstrong World Industries' (AWI) actual financial data for accurate valuation insights.
  • Effortless Scenario Testing: Easily explore various assumptions and analyze different results side by side.
  • Efficiency Booster: Streamlines the valuation process, removing the need for intricate model development from the ground up.

How It Works

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

Why Choose This Calculator for Armstrong World Industries, Inc. (AWI)?

  • Accuracy: Utilizes real Armstrong financials to ensure precise data.
  • Flexibility: Tailored for users to effortlessly test and adjust inputs.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected by CFOs.
  • User-Friendly: Intuitive interface, suitable for users without extensive financial modeling knowledge.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Armstrong World Industries stock (AWI).
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Armstrong World Industries (AWI).
  • Consultants: Deliver professional valuation insights for Armstrong World Industries (AWI) to clients quickly and accurately.
  • Business Owners: Understand how companies like Armstrong World Industries (AWI) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data from Armstrong World Industries (AWI) and scenarios.

What the Template Contains

  • Pre-Filled DCF Model: Armstrong World Industries, Inc. (AWI)’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Armstrong World Industries, Inc. (AWI)’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.