Autoscope Technologies Corporation (AATC) DCF Valuation
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Autoscope Technologies Corporation (AATC) Bundle
Gain mastery over your Autoscope Technologies Corporation (AATC) valuation analysis using our sophisticated DCF Calculator! This Excel template comes preloaded with actual (AATC) data, enabling you to modify forecasts and assumptions to accurately determine the intrinsic value of Autoscope Technologies Corporation.
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 | 14.7 | 13.2 | 13.2 | 12.4 | 13.1 | 12.8 | 12.5 | 12.1 | 11.8 | 11.5 |
| Revenue Growth, % | 0 | -10.58 | 0.5238 | -6.32 | 5.87 | -2.63 | -2.63 | -2.63 | -2.63 | -2.63 |
| EBITDA | 2.6 | 1.6 | 4.1 | 1.0 | 5.7 | 2.9 | 2.8 | 2.7 | 2.7 | 2.6 |
| EBITDA, % | 17.85 | 11.9 | 31.17 | 8.09 | 43.41 | 22.48 | 22.48 | 22.48 | 22.48 | 22.48 |
| Depreciation | .8 | 1.0 | .9 | .6 | .6 | .7 | .7 | .7 | .7 | .7 |
| Depreciation, % | 5.4 | 7.29 | 7.01 | 4.78 | 4.81 | 5.86 | 5.86 | 5.86 | 5.86 | 5.86 |
| EBIT | 1.8 | .6 | 3.2 | .4 | 5.1 | 2.1 | 2.1 | 2.0 | 2.0 | 1.9 |
| EBIT, % | 12.45 | 4.62 | 24.17 | 3.31 | 38.6 | 16.63 | 16.63 | 16.63 | 16.63 | 16.63 |
| Total Cash | 5.1 | 8.6 | 8.2 | 4.3 | 12.4 | 7.5 | 7.3 | 7.1 | 6.9 | 6.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3.1 | 2.3 | 2.4 | 3.7 | 3.3 | 2.8 | 2.8 | 2.7 | 2.6 | 2.6 |
| Account Receivables, % | 21.22 | 17.16 | 17.89 | 29.73 | 24.98 | 22.2 | 22.2 | 22.2 | 22.2 | 22.2 |
| Inventories | .8 | .8 | 1.4 | 2.3 | 2.9 | 1.6 | 1.6 | 1.5 | 1.5 | 1.4 |
| Inventories, % | 5.3 | 5.85 | 10.79 | 18.44 | 22.01 | 12.48 | 12.48 | 12.48 | 12.48 | 12.48 |
| Accounts Payable | .4 | .5 | .2 | .4 | 1.1 | .5 | .5 | .5 | .5 | .5 |
| Accounts Payable, % | 2.53 | 4.15 | 1.78 | 3.41 | 8.38 | 4.05 | 4.05 | 4.05 | 4.05 | 4.05 |
| Capital Expenditure | -1.4 | -.2 | -2.6 | -.6 | .0 | -.9 | -.9 | -.9 | -.8 | -.8 |
| Capital Expenditure, % | -9.57 | -1.15 | -19.42 | -4.98 | -0.04568644 | -7.03 | -7.03 | -7.03 | -7.03 | -7.03 |
| Tax Rate, % | -32.5 | -32.5 | -32.5 | -32.5 | -32.5 | -32.5 | -32.5 | -32.5 | -32.5 | -32.5 |
| EBITAT | 7.0 | 1.1 | 2.3 | .3 | 6.7 | 1.9 | 1.9 | 1.8 | 1.8 | 1.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 2.9 | 2.9 | -.4 | -1.7 | 7.8 | 2.9 | 1.8 | 1.8 | 1.7 | 1.7 |
| WACC, % | 7.86 | 7.86 | 7.82 | 7.82 | 7.86 | 7.85 | 7.85 | 7.85 | 7.85 | 7.85 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 8.1 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 2 | |||||||||
| Terminal Value | 23 | |||||||||
| Present Terminal Value | 16 | |||||||||
| Enterprise Value | 24 | |||||||||
| Net Debt | -5 | |||||||||
| Equity Value | 29 | |||||||||
| Diluted Shares Outstanding, MM | 5 | |||||||||
| Equity Value Per Share | 5.28 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled financial data for Autoscope Technologies Corporation (AATC).
- Accurate Data: Access to historical metrics and future projections (highlighted in the yellow cells).
- Assumption Flexibility: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect the valuation of Autoscope Technologies Corporation (AATC).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and simplicity, complete with step-by-step guidance.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Autoscope Technologies Corporation (AATC).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for personalized analysis.
- Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to fit your projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Autoscope Technologies Corporation (AATC).
- Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.
How It Works
- Download the Template: Gain immediate access to the Excel-based AATC DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically refreshes the intrinsic value of Autoscope Technologies Corporation (AATC).
- Test Scenarios: Experiment with different assumptions to assess potential valuation impacts.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial decisions.
Why Choose Autoscope Technologies Corporation (AATC) Calculator?
- Precision: Utilizes real Autoscope financials for reliable data accuracy.
- Adaptability: Built to allow users to easily test and adjust inputs as needed.
- Efficiency: Eliminate the complexities of creating a financial model from the ground up.
- Expert-Level: Crafted with the expertise and usability expected at the CFO level.
- Intuitive: Simple interface designed for users of all financial backgrounds.
Who Should Use Autoscope Technologies Corporation (AATC)?
- Investors: Assess Autoscope's market position and growth potential before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts for AATC.
- Startup Founders: Understand the valuation strategies of successful tech companies like Autoscope.
- Consultants: Create detailed valuation reports and insights for clients interested in AATC.
- Students and Educators: Utilize real-life examples from Autoscope to teach and learn valuation principles.
What the Template Contains
- Pre-Filled Data: Includes Autoscope Technologies Corporation's (AATC) historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on user-defined inputs.
- Key Financial Ratios: Evaluate Autoscope's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visuals and tables summarizing essential valuation outcomes.