The Alkaline Water Company Inc. (WTER) DCF Valuation

The Alkaline Water Company Inc. (WTER) 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

The Alkaline Water Company Inc. (WTER) 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:

Simplify The Alkaline Water Company Inc. (WTER) valuation with this customizable DCF Calculator! Featuring real The Alkaline Water Company Inc. (WTER) financials and adjustable forecast inputs, you can test scenarios and uncover The Alkaline Water Company Inc. (WTER) fair value in minutes.


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 32.2 38.4 46.1 54.8 63.8 75.7 89.8 106.5 126.4 149.9
Revenue Growth, % 0 19.35 19.88 18.89 16.44 18.64 18.64 18.64 18.64 18.64
EBITDA -7.5 -13.4 -14.8 -38.2 -23.5 -29.8 -35.3 -41.9 -49.7 -59.0
EBITDA, % -23.24 -34.78 -32.2 -69.72 -36.9 -39.37 -39.37 -39.37 -39.37 -39.37
Depreciation .6 1.0 1.0 .8 .9 1.4 1.7 2.0 2.4 2.9
Depreciation, % 1.8 2.66 2.18 1.48 1.4 1.9 1.9 1.9 1.9 1.9
EBIT -8.1 -14.4 -15.8 -39.0 -24.4 -31.2 -37.1 -44.0 -52.2 -61.9
EBIT, % -25.04 -37.44 -34.38 -71.2 -38.3 -41.27 -41.27 -41.27 -41.27 -41.27
Total Cash 11.0 4.6 9.1 1.5 1.0 10.7 12.6 15.0 17.8 21.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3.1 4.9 8.5 7.9 6.5
Account Receivables, % 9.53 12.8 18.36 14.47 10.22
Inventories 2.1 2.9 4.4 8.6 5.6 7.3 8.6 10.2 12.1 14.4
Inventories, % 6.39 7.6 9.57 15.67 8.77 9.6 9.6 9.6 9.6 9.6
Accounts Payable 2.9 5.4 7.1 10.4 11.6 11.5 13.6 16.1 19.1 22.7
Accounts Payable, % 9 14.07 15.31 19.06 18.21 15.13 15.13 15.13 15.13 15.13
Capital Expenditure -1.4 -.5 -.6 -1.0 -1.4 -1.6 -1.9 -2.3 -2.7 -3.2
Capital Expenditure, % -4.21 -1.27 -1.27 -1.81 -2.27 -2.17 -2.17 -2.17 -2.17 -2.17
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -8.1 -14.4 -15.8 -39.0 -24.4 -31.2 -37.1 -44.0 -52.2 -61.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -11.1 -14.1 -18.8 -39.4 -19.4 -36.6 -38.4 -45.5 -54.0 -64.0
WACC, % 1208.05 1208.05 1208.05 1208.05 1208.05 1208.05 1208.05 1208.05 1208.05 1208.05
PV UFCF
SUM PV UFCF -3.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -65
Terminal Value -5
Present Terminal Value 0
Enterprise Value -3
Net Debt 9
Equity Value -12
Diluted Shares Outstanding, MM 9
Equity Value Per Share -1.28

What You Will Get

  • Real WTER Financials: Access to both 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 automatically computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess The Alkaline Water Company’s future performance.
  • User-Friendly Design: Designed for industry professionals while remaining approachable for newcomers.

Key Features

  • 🔍 Real-Life WTER Financials: Pre-filled historical and projected data for The Alkaline Water Company Inc. (WTER).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate The Alkaline Water Company Inc.'s (WTER) intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize The Alkaline Water Company Inc.'s (WTER) 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 The Alkaline Water Company Inc.'s pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust assumptions.
  5. Step 5: Analyze the outputs and utilize the results for investment decisions regarding (WTER).

Why Choose This Calculator for The Alkaline Water Company Inc. (WTER)?

  • Accurate Data: Utilize real financials from The Alkaline Water Company Inc. for dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Built-in calculations save you the hassle of starting from the beginning.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the beverage industry.
  • User-Friendly: Easy-to-navigate design and clear step-by-step guidance make it accessible for all users.

Who Should Use This Product?

  • Investors: Make informed decisions with a premium valuation tool tailored for the beverage industry.
  • Financial Analysts: Streamline your analysis with a customizable DCF model specifically designed for The Alkaline Water Company Inc. (WTER).
  • Consultants: Easily modify the template for impactful client presentations or detailed reports.
  • Beverage Enthusiasts: Enhance your knowledge of market valuation techniques through real-life case studies.
  • Educators and Students: Utilize this resource as a hands-on learning tool in courses focused on finance and business analysis.

What the Template Contains

  • Pre-Filled Data: Includes The Alkaline Water Company Inc.'s (WTER) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze The Alkaline Water Company Inc.'s (WTER) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.