Algoma Steel Group Inc. (ASTL) DCF Valuation

Algoma Steel Group Inc. (ASTL) 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

Algoma Steel Group Inc. (ASTL) 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:

Enhance your investment strategy with the Algoma Steel Group Inc. (ASTL) DCF Calculator! Review authentic Algoma financial data, adjust growth projections and expenses, and immediately observe how these changes affect the intrinsic value of Algoma Steel Group Inc. (ASTL).


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 1,358.0 1,245.6 2,641.2 1,928.2 1,940.2 2,257.1 2,625.9 3,054.9 3,553.9 4,134.6
Revenue Growth, % 0 -8.28 112.05 -27 0.62264 16.34 16.34 16.34 16.34 16.34
EBITDA -5.9 119.3 1,038.8 273.4 209.5 331.6 385.7 448.7 522.1 607.3
EBITDA, % -0.43436 9.58 39.33 14.18 10.8 14.69 14.69 14.69 14.69 14.69
Depreciation 88.9 60.5 60.4 68.6 79.8 96.5 112.2 130.5 151.9 176.7
Depreciation, % 6.55 4.86 2.29 3.56 4.11 4.27 4.27 4.27 4.27 4.27
EBIT -94.8 58.8 978.3 204.7 129.7 235.1 273.5 318.2 370.2 430.7
EBIT, % -6.98 4.72 37.04 10.62 6.69 10.42 10.42 10.42 10.42 10.42
Total Cash 183.9 14.7 635.2 171.7 67.9 231.0 268.8 312.7 363.8 423.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 173.0 190.6 279.2 202.1 163.4
Account Receivables, % 12.74 15.3 10.57 10.48 8.42
Inventories 303.2 288.2 333.1 501.5 560.6 510.0 593.3 690.3 803.0 934.2
Inventories, % 22.33 23.14 12.61 26.01 28.89 22.6 22.6 22.6 22.6 22.6
Accounts Payable 31.4 30.0 37.9 41.5 98.5 60.5 70.3 81.8 95.2 110.7
Accounts Payable, % 2.31 2.41 1.43 2.15 5.08 2.68 2.68 2.68 2.68 2.68
Capital Expenditure -79.0 -49.8 -116.5 -231.4 -340.1 -197.6 -229.8 -267.4 -311.1 -361.9
Capital Expenditure, % -5.82 -4 -4.41 -12 -17.53 -8.75 -8.75 -8.75 -8.75 -8.75
Tax Rate, % 27.4 27.4 27.4 27.4 27.4 27.4 27.4 27.4 27.4 27.4
EBITAT -92.5 123.9 725.5 162.5 94.2 199.3 231.8 269.7 313.7 365.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -527.4 130.6 543.8 -88.0 -129.4 14.4 -1.7 -2.0 -2.3 -2.7
WACC, % 12.69 12.74 12.2 12.31 12.17 12.42 12.42 12.42 12.42 12.42
PV UFCF
SUM PV UFCF 7.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -3
Terminal Value -26
Present Terminal Value -14
Enterprise Value -7
Net Debt 33
Equity Value -41
Diluted Shares Outstanding, MM 133
Equity Value Per Share -0.31

What You Will Get

  • Real ASTL Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Algoma Steel's future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Algoma Steel Group Inc. (ASTL).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable parameters for precise calculations.
  • Adjustable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Algoma Steel Group Inc. (ASTL).
  • Visual Dashboard and Charts: Generate visual outputs that summarize essential valuation metrics for straightforward analysis.

How It Works

  • 1. Access the Model: Download and open the Excel template featuring Algoma Steel Group Inc. (ASTL)'s data.
  • 2. Modify Key Variables: Adjust crucial inputs such as growth projections, WACC, and capital investment figures.
  • 3. Analyze Results in Real-Time: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Different Scenarios: Evaluate various forecasts to assess multiple valuation possibilities.
  • 5. Make Informed Decisions: Deliver professional valuation analyses to enhance your strategic choices.

Why Choose Algoma Steel Group Inc. (ASTL)?

  • Time-Efficient: Quickly access essential metrics without the hassle of complex calculations.
  • Enhanced Precision: Utilize verified data and established formulas for accurate financial assessments.
  • Completely Adaptable: Modify the model to align with your specific forecasts and expectations.
  • User-Friendly: Intuitive visualizations and outputs simplify the analysis process.
  • Endorsed by Industry Leaders: Crafted for professionals who prioritize accuracy and functionality.

Who Should Use This Product?

  • Investors: Accurately assess Algoma Steel Group Inc.’s (ASTL) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Algoma Steel Group Inc. (ASTL).
  • Consultants: Efficiently modify the template for valuation reports tailored for clients interested in Algoma Steel Group Inc. (ASTL).
  • Entrepreneurs: Acquire knowledge on financial modeling techniques employed by leading steel companies.
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to the steel industry.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Algoma Steel Group Inc. (ASTL) 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 Algoma Steel Group Inc. (ASTL).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.