Amcor plc (AMCR) DCF Valuation

Amcor plc (AMCR) 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

Amcor plc (AMCR) 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:

Optimize your time and boost precision with our (AMCR) DCF Calculator! Utilizing real Amcor plc data and customizable assumptions, this tool enables you to forecast, analyze, and value Amcor plc like a seasoned investor.


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 12,468.0 12,861.0 14,544.0 14,694.0 13,639.0 13,983.0 14,335.7 14,697.4 15,068.1 15,448.2
Revenue Growth, % 0 3.15 13.09 1.03 -7.18 2.52 2.52 2.52 2.52 2.52
EBITDA 1,638.3 2,000.0 1,776.0 2,084.0 1,845.0 1,918.8 1,967.2 2,016.8 2,067.7 2,119.9
EBITDA, % 13.14 15.55 12.21 14.18 13.53 13.72 13.72 13.72 13.72 13.72
Depreciation 607.2 573.0 580.0 573.0 587.0 601.7 616.9 632.5 648.4 664.8
Depreciation, % 4.87 4.46 3.99 3.9 4.3 4.3 4.3 4.3 4.3 4.3
EBIT 1,031.1 1,427.0 1,196.0 1,511.0 1,258.0 1,317.1 1,350.3 1,384.4 1,419.3 1,455.1
EBIT, % 8.27 11.1 8.22 10.28 9.22 9.42 9.42 9.42 9.42 9.42
Total Cash 743.0 850.0 775.0 689.0 588.0 752.2 771.2 790.6 810.6 831.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,616.0 1,864.0 1,935.0 1,875.0 1,846.0
Account Receivables, % 12.96 14.49 13.3 12.76 13.53
Inventories 1,832.0 1,991.0 2,439.0 2,213.0 2,031.0 2,150.5 2,204.7 2,260.3 2,317.4 2,375.8
Inventories, % 14.69 15.48 16.77 15.06 14.89 15.38 15.38 15.38 15.38 15.38
Accounts Payable 2,171.0 2,574.0 3,073.0 2,690.0 2,580.0 2,678.6 2,746.1 2,815.4 2,886.4 2,959.2
Accounts Payable, % 17.41 20.01 21.13 18.31 18.92 19.16 19.16 19.16 19.16 19.16
Capital Expenditure -400.0 -468.0 -527.0 -526.0 -492.0 -493.8 -506.3 -519.0 -532.1 -545.6
Capital Expenditure, % -3.21 -3.64 -3.62 -3.58 -3.61 -3.53 -3.53 -3.53 -3.53 -3.53
Tax Rate, % 19.51 19.51 19.51 19.51 19.51 19.51 19.51 19.51 19.51 19.51
EBITAT 764.9 1,123.2 863.5 1,265.8 1,012.5 1,025.6 1,051.5 1,078.0 1,105.2 1,133.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -304.9 1,224.2 896.5 1,215.8 1,208.5 1,083.4 1,128.1 1,156.6 1,185.8 1,215.7
WACC, % 6.82 6.89 6.79 6.98 6.92 6.88 6.88 6.88 6.88 6.88
PV UFCF
SUM PV UFCF 4,728.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,240
Terminal Value 25,408
Present Terminal Value 18,217
Enterprise Value 22,946
Net Debt 6,599
Equity Value 16,347
Diluted Shares Outstanding, MM 1,441
Equity Value Per Share 11.34

What You Will Get

  • Real AMCR Financials: Access to historical and projected data for precise valuation.
  • Adjustable Inputs: Customize WACC, tax rates, revenue growth, and capital expenditures.
  • Automatic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Amcor’s future performance.
  • Clear and Intuitive Design: Designed for professionals while remaining user-friendly for novices.

Key Features

  • Comprehensive DCF Calculator: Offers both unlevered and levered DCF valuation models tailored for Amcor plc (AMCR).
  • WACC Analysis Tool: Features a pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Inputs: Easily adjust growth projections, capital expenditures, and discount rates.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency metrics specific to Amcor plc (AMCR).
  • Interactive Dashboard and Visuals: Graphical representations highlight essential valuation metrics for streamlined analysis.

How It Works

  1. Step 1: Download the Excel file for Amcor plc (AMCR).
  2. Step 2: Review Amcor’s pre-filled financial data and projections.
  3. Step 3: Adjust 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 modify assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for investment decisions.

Why Choose This Calculator for Amcor plc (AMCR)?

  • Accuracy: Utilizes real Amcor financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and test various input parameters.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and standards expected by CFOs.
  • User-Friendly: Intuitive design makes it accessible for users with varying levels of financial knowledge.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions regarding buying or selling Amcor plc (AMCR) stock.
  • Financial Analysts: Enhance valuation processes with ready-to-use financial models specific to Amcor plc (AMCR).
  • Consultants: Provide clients with accurate and swift valuation insights related to Amcor plc (AMCR).
  • Business Owners: Learn how major companies like Amcor plc (AMCR) are valued to inform your own business strategies.
  • Finance Students: Explore valuation techniques using real-world data and case studies involving Amcor plc (AMCR).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Amcor plc historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Amcor plc.
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.