Accel Entertainment, Inc. (ACEL) DCF Valuation

Accel Entertainment, Inc. (ACEL) 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

Accel Entertainment, Inc. (ACEL) 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 boost precision with our (ACEL) DCF Calculator! Equipped with real Accel Entertainment data and customizable assumptions, this tool empowers you to forecast, analyze, and value Accel Entertainment 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 424.4 316.4 734.7 969.8 1,170.4 1,542.7 2,033.4 2,680.1 3,532.6 4,656.3
Revenue Growth, % 0 -25.46 132.24 32 20.69 31.81 31.81 31.81 31.81 31.81
EBITDA 38.6 40.0 106.0 163.2 158.0 205.1 270.3 356.3 469.6 619.0
EBITDA, % 9.09 12.63 14.42 16.83 13.5 13.29 13.29 13.29 13.29 13.29
Depreciation 44.4 43.6 46.7 46.8 59.1 124.8 164.5 216.9 285.8 376.8
Depreciation, % 10.46 13.77 6.35 4.82 5.05 8.09 8.09 8.09 8.09 8.09
EBIT -5.8 -3.6 59.3 116.4 98.9 80.3 105.8 139.4 183.8 242.2
EBIT, % -1.36 -1.14 8.07 12 8.45 5.2 5.2 5.2 5.2 5.2
Total Cash 136.4 134.5 230.9 256.2 261.6 477.7 629.7 829.9 1,093.9 1,441.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3.9 3.3 5.1 11.2 13.5
Account Receivables, % 0.92063 1.06 0.69701 1.15 1.15
Inventories 4.2 5.5 1.9 6.9 7.7 13.5 17.7 23.4 30.8 40.6
Inventories, % 0.97812 1.75 0.25548 0.71572 0.65626 0.87193 0.87193 0.87193 0.87193 0.87193
Accounts Payable 17.1 23.7 14.6 22.3 33.5 57.6 75.9 100.1 131.9 173.8
Accounts Payable, % 4.03 7.48 1.99 2.3 2.86 3.73 3.73 3.73 3.73 3.73
Capital Expenditure -20.8 -25.8 -29.8 -47.4 -81.7 -89.4 -117.8 -155.2 -204.6 -269.7
Capital Expenditure, % -4.9 -8.14 -4.05 -4.89 -6.98 -5.79 -5.79 -5.79 -5.79 -5.79
Tax Rate, % 30.61 30.61 30.61 30.61 30.61 30.61 30.61 30.61 30.61 30.61
EBITAT -51.0 -1.6 40.2 91.0 68.6 57.6 75.9 100.0 131.9 173.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -18.3 22.0 49.9 87.0 54.2 109.5 131.8 173.7 229.0 301.8
WACC, % 9.45 8.17 8.72 8.96 8.76 8.81 8.81 8.81 8.81 8.81
PV UFCF
SUM PV UFCF 707.9
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 305
Terminal Value 3,901
Present Terminal Value 2,557
Enterprise Value 3,265
Net Debt 281
Equity Value 2,984
Diluted Shares Outstanding, MM 87
Equity Value Per Share 34.38

What You Will Get

  • Pre-Filled Financial Model: Accel Entertainment’s actual data facilitates accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
  • Real-Time Calculations: Automatic updates provide instant results as you make adjustments.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, allowing multiple uses for in-depth forecasts.

Key Features

  • Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for Accel Entertainment, Inc. (ACEL).
  • WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Examine profitability, leverage, and efficiency ratios specifically for Accel Entertainment, Inc. (ACEL).
  • Visual Dashboard and Charts: Graphical representations that highlight essential valuation metrics for straightforward analysis.

How It Works

  • Step 1: Download the prebuilt Excel template with Accel Entertainment, Inc.'s (ACEL) data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key performance indicators.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Accel Entertainment, Inc.'s (ACEL) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports based on the outputs.

Why Choose This Calculator for Accel Entertainment, Inc. (ACEL)?

  • Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for the gaming industry.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for Accel Entertainment.
  • Detailed Insights: Automatically computes Accel Entertainment’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on the gaming sector.

Who Should Use This Product?

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

What the Template Contains

  • Preloaded ACEL Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.