Array Technologies, Inc. (ARRY) DCF Valuation

Array Technologies, Inc. (ARRY) 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

Array Technologies, Inc. (ARRY) 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 Array Technologies, Inc. (ARRY)'s financial outlook like an expert! This (ARRY) DCF Calculator comes with pre-filled financial data and offers full flexibility to modify revenue growth, WACC, margins, and other critical assumptions to align with your projections.


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 647.9 872.7 853.3 1,637.5 1,576.6 1,807.1 2,071.4 2,374.3 2,721.5 3,119.5
Revenue Growth, % 0 34.69 -2.22 91.9 -3.72 14.62 14.62 14.62 14.62 14.62
EBITDA 110.7 149.1 .3 81.2 276.2 204.9 234.8 269.2 308.5 353.7
EBITDA, % 17.08 17.09 0.03515688 4.96 17.52 11.34 11.34 11.34 11.34 11.34
Depreciation 27.3 27.5 25.9 101.1 54.8 72.5 83.1 95.2 109.1 125.1
Depreciation, % 4.21 3.15 3.04 6.17 3.48 4.01 4.01 4.01 4.01 4.01
EBIT 83.4 121.7 -25.6 -19.9 221.4 132.4 151.8 174.0 199.4 228.6
EBIT, % 12.87 13.94 -3.01 -1.21 14.04 7.33 7.33 7.33 7.33 7.33
Total Cash 310.3 108.4 367.7 133.9 249.1 460.4 527.7 604.9 693.3 794.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 96.9 135.9 245.1 424.7 332.2
Account Receivables, % 14.95 15.57 28.72 25.94 21.07
Inventories 148.0 118.5 205.7 233.2 162.0 307.3 352.3 403.8 462.8 530.5
Inventories, % 22.85 13.57 24.1 14.24 10.27 17.01 17.01 17.01 17.01 17.01
Accounts Payable 135.5 85.0 92.0 170.4 119.5 214.8 246.2 282.2 323.4 370.7
Accounts Payable, % 20.91 9.74 10.78 10.41 7.58 11.88 11.88 11.88 11.88 11.88
Capital Expenditure -1.7 -1.3 -3.4 -10.6 -17.0 -9.2 -10.5 -12.0 -13.8 -15.8
Capital Expenditure, % -0.26192 -0.15332 -0.39341 -0.64847 -1.08 -0.50695 -0.50695 -0.50695 -0.50695 -0.50695
Tax Rate, % 22.53 22.53 22.53 22.53 22.53 22.53 22.53 22.53 22.53 22.53
EBITAT 51.3 92.4 -21.1 17.8 171.5 78.8 90.3 103.5 118.6 136.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -32.5 58.6 -187.9 -20.5 322.2 40.1 93.2 106.8 122.4 140.3
WACC, % 8.48 8.88 9.05 6.81 8.92 8.43 8.43 8.43 8.43 8.43
PV UFCF
SUM PV UFCF 382.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 146
Terminal Value 3,295
Present Terminal Value 2,199
Enterprise Value 2,581
Net Debt 459
Equity Value 2,122
Diluted Shares Outstanding, MM 152
Equity Value Per Share 13.96

What You Will Get

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

Key Features

  • Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital expenditures specific to Array Technologies, Inc. (ARRY).
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics for Array Technologies, Inc. (ARRY).
  • High-Precision Accuracy: Leverages Array Technologies, Inc. (ARRY)'s actual financial data for credible valuation results.
  • Effortless Scenario Analysis: Easily evaluate various assumptions and assess outcomes for Array Technologies, Inc. (ARRY) without hassle.
  • Efficiency-Boosting Tool: Avoid the complexities of constructing detailed valuation models from the ground up for Array Technologies, Inc. (ARRY).

How It Works

  1. Download the Template: Get instant access to the Excel-based ARRY DCF Calculator.
  2. Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically updates Array Technologies, Inc.'s intrinsic value.
  4. Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
  5. Analyze and Decide: Use the results to guide your investment or financial analysis.

Why Choose Array Technologies, Inc. (ARRY)?

  • Save Time: Quickly access comprehensive energy solutions without starting from scratch.
  • Enhance Efficiency: Proven technologies optimize performance and minimize downtime.
  • Fully Customizable: Adapt our systems to meet your specific renewable energy needs.
  • User-Friendly Interface: Intuitive design makes it easy to navigate and utilize our services.
  • Backed by Industry Leaders: Trusted by professionals in the renewable energy sector for reliability and innovation.

Who Should Use This Product?

  • Finance Students: Master valuation methods and apply them with real-time data on Array Technologies, Inc. (ARRY).
  • Academics: Utilize industry-standard models in your teaching or research involving Array Technologies, Inc. (ARRY).
  • Investors: Validate your investment strategies and evaluate valuation results for Array Technologies, Inc. (ARRY).
  • Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model tailored for Array Technologies, Inc. (ARRY).
  • Small Business Owners: Discover how major public companies like Array Technologies, Inc. (ARRY) are evaluated in the market.

What the Template Contains

  • Preloaded ARRY 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.