ATN International, Inc. (ATNI) DCF Valuation

ATN International, Inc. (ATNI) 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

ATN International, Inc. (ATNI) 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 ATNI (ATN International, Inc.) DCF Calculator empowers you to evaluate ATN International's valuation using real-time financial data and offers complete flexibility to modify all essential parameters for improved 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 438.7 455.4 602.7 725.7 762.2 879.6 1,015.0 1,171.3 1,351.6 1,559.7
Revenue Growth, % 0 3.81 32.33 20.41 5.03 15.4 15.4 15.4 15.4 15.4
EBITDA 100.2 93.8 97.4 160.5 169.4 182.8 211.0 243.5 281.0 324.2
EBITDA, % 22.84 20.58 16.17 22.12 22.23 20.79 20.79 20.79 20.79 20.79
Depreciation 89.1 88.3 110.5 148.2 154.3 173.6 200.3 231.2 266.8 307.9
Depreciation, % 20.31 19.39 18.33 20.41 20.24 19.74 19.74 19.74 19.74 19.74
EBIT 11.1 5.4 -13.1 12.4 15.1 9.2 10.6 12.3 14.2 16.4
EBIT, % 2.53 1.19 -2.17 1.7 1.99 1.05 1.05 1.05 1.05 1.05
Total Cash 161.7 103.9 79.6 54.7 49.5 152.9 176.4 203.6 234.9 271.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 16.3 45.4 77.8 132.2 149.5
Account Receivables, % 3.71 9.96 12.92 18.21 19.61
Inventories 5.3 5.5 10.2 17.9 19.1 16.0 18.4 21.2 24.5 28.3
Inventories, % 1.2 1.21 1.69 2.47 2.51 1.81 1.81 1.81 1.81 1.81
Accounts Payable 74.1 96.2 151.5 155.2 182.1 190.7 220.1 254.0 293.1 338.2
Accounts Payable, % 16.89 21.12 25.13 21.39 23.89 21.68 21.68 21.68 21.68 21.68
Capital Expenditure -72.7 -95.7 -106.1 -161.2 -163.3 -173.9 -200.6 -231.5 -267.2 -308.3
Capital Expenditure, % -16.58 -21.02 -17.61 -22.21 -21.42 -19.77 -19.77 -19.77 -19.77 -19.77
Tax Rate, % 47.21 47.21 47.21 47.21 47.21 47.21 47.21 47.21 47.21 47.21
EBITAT 3.6 -41.4 -12.0 11.6 8.0 5.0 5.8 6.7 7.7 8.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 72.5 -56.0 10.5 -59.7 7.3 52.7 14.9 17.2 19.9 22.9
WACC, % 3.6 2.09 6.37 6.49 4.55 4.62 4.62 4.62 4.62 4.62
PV UFCF
SUM PV UFCF 114.0
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 24
Terminal Value 3,844
Present Terminal Value 3,067
Enterprise Value 3,181
Net Debt 606
Equity Value 2,575
Diluted Shares Outstanding, MM 16
Equity Value Per Share 165.12

What You Will Get

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

Key Features

  • Comprehensive ATNI Data: Pre-filled with ATN International's historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures as needed.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Testing: Develop various forecast scenarios to evaluate different valuation results.
  • User-Friendly Design: Intuitive, organized, and suitable for both professionals and newcomers.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring ATN International, Inc.'s (ATNI) preloaded data.
  • 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation results.
  • 5. Present with Confidence: Deliver professional valuation insights to enhance your decision-making process.

Why Choose This Calculator for ATN International, Inc. (ATNI)?

  • Accurate Data: Real ATN International financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your projections.
  • Time-Saving: Pre-built calculations save you from starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the telecommunications sector.
  • User-Friendly: Intuitive design and step-by-step guidance make it accessible for all users.

Who Should Use ATN International, Inc. (ATNI)?

  • Investors: Gain insights and make informed decisions with a comprehensive analysis of ATNI's performance.
  • Financial Analysts: Utilize streamlined financial models tailored for ATNI to enhance your analysis efficiency.
  • Consultants: Easily customize reports and presentations focused on ATNI for your clients’ needs.
  • Finance Enthusiasts: Explore ATNI's business strategies and market position to enrich your valuation knowledge.
  • Educators and Students: Leverage ATNI as a case study for practical applications in finance education.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for ATN International, Inc. (ATNI).
  • Real-World Data: ATN International’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 ATN International's performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to ATN International, Inc. (ATNI).
  • Dashboard with Visual Outputs: Charts and tables designed for clear and actionable results relevant to ATN International, Inc. (ATNI).

No products were found matching.