AstroNova, Inc. (ALOT) DCF Valuation

AstroNova, Inc. (ALOT) 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

AstroNova, Inc. (ALOT) 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:

Designed for accuracy, our AstroNova, Inc. (ALOT) DCF Calculator enables you to evaluate AstroNova's valuation using real-world financial data and offers complete flexibility to modify all essential parameters for improved projections.


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 133.4 116.0 117.5 142.5 148.1 153.1 158.2 163.5 169.0 174.6
Revenue Growth, % 0 -13.05 1.25 21.32 3.9 3.35 3.35 3.35 3.35 3.35
EBITDA 8.7 8.4 8.3 10.1 13.0 11.2 11.6 12.0 12.4 12.8
EBITDA, % 6.53 7.25 7.02 7.06 8.8 7.33 7.33 7.33 7.33 7.33
Depreciation 6.3 6.0 4.0 3.9 4.3 5.8 6.0 6.2 6.4 6.6
Depreciation, % 4.71 5.16 3.4 2.75 2.88 3.78 3.78 3.78 3.78 3.78
EBIT 2.4 2.4 4.3 6.1 8.8 5.4 5.6 5.8 6.0 6.2
EBIT, % 1.82 2.1 3.62 4.31 5.92 3.56 3.56 3.56 3.56 3.56
Total Cash 4.2 11.4 5.3 3.9 4.5 7.2 7.4 7.6 7.9 8.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 19.8 17.4 17.1 21.6 23.1
Account Receivables, % 14.83 15.01 14.58 15.15 15.57
Inventories 33.9 30.1 34.6 51.3 46.4 45.3 46.9 48.4 50.1 51.7
Inventories, % 25.42 25.91 29.46 36.01 31.31 29.62 29.62 29.62 29.62 29.62
Accounts Payable 4.4 5.7 8.6 8.5 8.1 8.3 8.5 8.8 9.1 9.4
Accounts Payable, % 3.3 4.94 7.31 5.95 5.45 5.39 5.39 5.39 5.39 5.39
Capital Expenditure -2.9 -2.6 -1.8 -.2 -.9 -2.0 -2.1 -2.2 -2.3 -2.3
Capital Expenditure, % -2.18 -2.23 -1.53 -0.16067 -0.59087 -1.34 -1.34 -1.34 -1.34 -1.34
Tax Rate, % 22.71 22.71 22.71 22.71 22.71 22.71 22.71 22.71 22.71 22.71
EBITAT 3.1 1.4 3.9 4.8 6.8 4.4 4.6 4.7 4.9 5.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -42.8 12.4 4.7 -12.8 13.3 9.4 6.4 6.6 6.8 7.1
WACC, % 8.05 7.09 7.85 7.54 7.52 7.61 7.61 7.61 7.61 7.61
PV UFCF
SUM PV UFCF 29.6
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 7
Terminal Value 100
Present Terminal Value 69
Enterprise Value 99
Net Debt 18
Equity Value 81
Diluted Shares Outstanding, MM 7
Equity Value Per Share 10.80

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios tailored to AstroNova, Inc. (ALOT).
  • Real-World Data: AstroNova’s financial data pre-filled to expedite your analysis and decision-making.
  • Automatic DCF Outputs: The template automatically computes Net Present Value (NPV) and intrinsic value for AstroNova, Inc. (ALOT).
  • Customizable and Professional: A sleek Excel model that adjusts to your specific valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, validating strategies, and enhancing efficiency.

Key Features

  • Customizable Financial Metrics: Adjust key variables such as revenue growth, operating margins, and investment costs.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
  • High-Precision Accuracy: Leverages AstroNova's actual financial data for reliable valuation results.
  • Effortless Scenario Testing: Easily evaluate various assumptions and analyze different results.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template featuring AstroNova, Inc.'s (ALOT) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including AstroNova, Inc.'s (ALOT) intrinsic value.
  • Step 5: Make informed investment decisions or create reports based on the outputs.

Why Choose AstroNova, Inc. (ALOT)?

  • Innovative Solutions: Cutting-edge technology tailored for your data visualization needs.
  • Enhanced Efficiency: Streamlined processes that save you time and resources.
  • Customizable Options: Flexible products that can be adapted to your specific requirements.
  • User-Friendly Design: Intuitive interfaces that make it easy for anyone to use.
  • Industry Expertise: Backed by years of experience and trusted by professionals worldwide.

Who Should Use This Product?

  • Engineering Students: Explore data visualization techniques and apply them with real-world applications.
  • Researchers: Integrate advanced printing and data analysis methods into your studies.
  • Manufacturers: Evaluate your production processes and enhance quality control using AstroNova's solutions.
  • Data Analysts: Optimize your reporting with customizable data presentation tools.
  • Small Business Owners: Understand how data-driven decisions can improve operational efficiency in your business.

What the AstroNova, Inc. (ALOT) Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for AstroNova.
  • Real-World Data: AstroNova’s historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics specific to AstroNova.
  • Dashboard with Visual Outputs: Interactive charts and tables for clear and actionable results.

No products were found matching.