Azenta, Inc. (AZTA) DCF Valuation

Azenta, Inc. (AZTA) 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

Azenta, Inc. (AZTA) 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 (AZTA) DCF Calculator allows you to evaluate Azenta, Inc.'s valuation using real-world financial data while offering complete flexibility to modify all essential parameters for enhanced 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 897.3 513.7 555.5 665.1 656.3 629.7 604.2 579.8 556.3 533.7
Revenue Growth, % 0 -42.75 8.14 19.73 -1.32 -4.05 -4.05 -4.05 -4.05 -4.05
EBITDA 28.1 9.9 48.4 55.2 21.8 32.0 30.7 29.4 28.2 27.1
EBITDA, % 3.14 1.93 8.7 8.29 3.32 5.08 5.08 5.08 5.08 5.08
Depreciation 65.5 56.9 53.7 85.6 90.7 68.9 66.1 63.5 60.9 58.4
Depreciation, % 7.3 11.07 9.67 12.87 13.83 10.95 10.95 10.95 10.95 10.95
EBIT -37.3 -46.9 -5.3 -30.4 -68.9 -37.0 -35.5 -34.0 -32.6 -31.3
EBIT, % -4.16 -9.14 -0.96256 -4.58 -10.5 -5.87 -5.87 -5.87 -5.87 -5.87
Total Cash 295.7 227.5 1,570.0 1,017.8 462.1 437.9 420.1 403.1 386.8 371.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 94.8 119.9 163.8 156.5 172.7
Account Receivables, % 10.56 23.34 29.48 23.54 26.31
Inventories 114.8 60.4 85.5 128.2 115.3 96.7 92.8 89.0 85.4 82.0
Inventories, % 12.8 11.76 15.4 19.28 17.56 15.36 15.36 15.36 15.36 15.36
Accounts Payable 25.7 42.4 38.7 35.8 44.4 38.1 36.5 35.0 33.6 32.3
Accounts Payable, % 2.86 8.25 6.96 5.38 6.77 6.04 6.04 6.04 6.04 6.04
Capital Expenditure -39.9 -52.8 -77.4 -39.4 -37.4 -50.8 -48.7 -46.7 -44.8 -43.0
Capital Expenditure, % -4.45 -10.28 -13.94 -5.93 -5.7 -8.06 -8.06 -8.06 -8.06 -8.06
Tax Rate, % 1.88 1.88 1.88 1.88 1.88 1.88 1.88 1.88 1.88 1.88
EBITAT -32.3 -27.7 -6.1 -14.3 -67.6 -28.9 -27.7 -26.6 -25.5 -24.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -190.7 22.4 -102.5 -6.4 -8.9 31.6 -2.1 -2.0 -1.9 -1.8
WACC, % 11.29 11.26 11.3 11.25 11.3 11.28 11.28 11.28 11.28 11.28
PV UFCF
SUM PV UFCF 22.9
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -2
Terminal Value -26
Present Terminal Value -15
Enterprise Value 7
Net Debt -252
Equity Value 260
Diluted Shares Outstanding, MM 53
Equity Value Per Share 4.88

What You Will Get

  • Real AZTA Financial Data: Pre-filled with Azenta, Inc.'s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Azenta, Inc.'s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Data Access: Azenta, Inc.'s (AZTA) complete historical financial records and projected forecasts.
  • Customizable Assumptions: Adjust variables such as WACC, tax rates, revenue growth, and EBITDA margins.
  • Real-Time Valuation: Instantly view the recalculated intrinsic value of Azenta, Inc. (AZTA).
  • Visualized Insights: Dashboard graphs showcase valuation results and essential metrics.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

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

Why Choose This Calculator for Azenta, Inc. (AZTA)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Modify parameters effortlessly to suit your analysis needs.
  • Real-Time Adjustments: Witness immediate changes in Azenta’s valuation as you tweak the inputs.
  • Pre-Configured Data: Comes loaded with Azenta’s latest financial metrics for swift evaluations.
  • Relied Upon by Experts: A go-to tool for investors and analysts aiming for informed decision-making.

Who Should Use This Product?

  • Professional Investors: Create comprehensive and accurate valuation models for analyzing Azenta, Inc. (AZTA) investments.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Offer clients precise valuation insights for Azenta, Inc. (AZTA) stock.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Tech Enthusiasts: Gain insights into how companies like Azenta, Inc. (AZTA) are valued in the technology sector.

What the Template Contains

  • Historical Data: Includes Azenta, Inc.'s (AZTA) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Azenta, Inc.'s (AZTA) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Azenta, Inc.'s (AZTA) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.