AAR Corp. (AIR) DCF Valuation

AAR Corp. (AIR) 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

AAR Corp. (AIR) 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:

Evaluate AAR Corp.'s financial outlook like an expert! This (AIR) DCF Calculator comes with pre-filled financial data and allows you to easily modify revenue growth, WACC, margins, and other crucial assumptions to align with your predictions.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 2,072.0 1,652.3 1,820.0 1,990.5 2,318.9 2,410.3 2,505.2 2,603.9 2,706.5 2,813.2
Revenue Growth, % 0 -20.26 10.15 9.37 16.5 3.94 3.94 3.94 3.94 3.94
EBITDA 87.4 73.1 144.2 161.3 142.7 148.6 154.4 160.5 166.8 173.4
EBITDA, % 4.22 4.42 7.92 8.1 6.15 6.16 6.16 6.16 6.16 6.16
Depreciation 43.7 36.3 33.1 27.9 41.2 44.8 46.6 48.4 50.4 52.3
Depreciation, % 2.11 2.2 1.82 1.4 1.78 1.86 1.86 1.86 1.86 1.86
EBIT 43.7 36.8 111.1 133.4 101.5 103.7 107.8 112.1 116.5 121.1
EBIT, % 2.11 2.23 6.1 6.7 4.38 4.3 4.3 4.3 4.3 4.3
Total Cash 404.7 51.8 53.5 68.4 85.8 157.8 164.1 170.5 177.2 184.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 221.2 238.6 287.6 328.2 410.4
Account Receivables, % 10.68 14.44 15.8 16.49 17.7
Inventories 623.1 540.6 550.5 574.1 733.1 739.9 769.1 799.4 830.9 863.6
Inventories, % 30.07 32.72 30.25 28.84 31.61 30.7 30.7 30.7 30.7 30.7
Accounts Payable 191.6 127.2 156.4 158.5 238.0 211.0 219.3 227.9 236.9 246.2
Accounts Payable, % 9.25 7.7 8.59 7.96 10.26 8.75 8.75 8.75 8.75 8.75
Capital Expenditure -23.6 -11.3 -17.3 -29.5 -29.7 -26.7 -27.7 -28.8 -30.0 -31.1
Capital Expenditure, % -1.14 -0.6839 -0.95055 -1.48 -1.28 -1.11 -1.11 -1.11 -1.11 -1.11
Tax Rate, % 20.58 20.58 20.58 20.58 20.58 20.58 20.58 20.58 20.58 20.58
EBITAT 35.7 20.4 83.2 99.3 80.6 75.9 78.9 82.0 85.2 88.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -597.0 46.1 69.3 35.6 -69.6 108.6 62.7 65.1 67.7 70.4
WACC, % 9.1 8.71 9 8.99 9.06 8.97 8.97 8.97 8.97 8.97
PV UFCF
SUM PV UFCF 296.5
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 72
Terminal Value 1,213
Present Terminal Value 790
Enterprise Value 1,086
Net Debt 980
Equity Value 106
Diluted Shares Outstanding, MM 35
Equity Value Per Share 3.00

What You Will Get

  • Real AAR Corp. Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for AAR Corp. (AIR).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to AAR Corp. (AIR).
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on AAR Corp.'s (AIR) fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for AAR Corp. (AIR).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for AAR Corp. (AIR).

Key Features

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

How It Works

  • Download: Obtain the pre-built Excel file featuring AAR Corp.'s (AIR) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly evaluate different outcomes.
  • Make Decisions: Leverage the valuation insights to inform your investment approach.

Why Choose This Calculator for AAR Corp. (AIR)?

  • User-Friendly Interface: Tailored for both novice and experienced users.
  • Customizable Inputs: Adjust parameters to suit your financial analysis needs.
  • Real-Time Valuation: Monitor immediate updates to AAR Corp.’s valuation as you change inputs.
  • Preloaded Data: Comes equipped with AAR Corp.'s actual financial metrics for swift evaluations.
  • Widely Endorsed: Favored by industry professionals for informed investment decisions.

Who Should Use This Product?

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

What the Template Contains

  • Pre-Filled Data: Includes AAR Corp.'s 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 AAR Corp.'s 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.