Autoscope Technologies Corporation (AATC) DCF Valuation

Autoscope Technologies Corporation (AATC) DCF Valuation
  • Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • Pré-Construídos Para Uso Rápido E Eficiente
  • Não É Necessária Experiência; Fácil De Seguir

Autoscope Technologies Corporation (AATC) 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:

Gain mastery over your Autoscope Technologies Corporation (AATC) valuation analysis using our sophisticated DCF Calculator! This Excel template comes preloaded with actual (AATC) data, enabling you to modify forecasts and assumptions to accurately determine the intrinsic value of Autoscope Technologies Corporation.


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 14.7 13.2 13.2 12.4 13.1 12.8 12.5 12.1 11.8 11.5
Revenue Growth, % 0 -10.58 0.5238 -6.32 5.87 -2.63 -2.63 -2.63 -2.63 -2.63
EBITDA 2.6 1.6 4.1 1.0 5.7 2.9 2.8 2.7 2.7 2.6
EBITDA, % 17.85 11.9 31.17 8.09 43.41 22.48 22.48 22.48 22.48 22.48
Depreciation .8 1.0 .9 .6 .6 .7 .7 .7 .7 .7
Depreciation, % 5.4 7.29 7.01 4.78 4.81 5.86 5.86 5.86 5.86 5.86
EBIT 1.8 .6 3.2 .4 5.1 2.1 2.1 2.0 2.0 1.9
EBIT, % 12.45 4.62 24.17 3.31 38.6 16.63 16.63 16.63 16.63 16.63
Total Cash 5.1 8.6 8.2 4.3 12.4 7.5 7.3 7.1 6.9 6.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3.1 2.3 2.4 3.7 3.3
Account Receivables, % 21.22 17.16 17.89 29.73 24.98
Inventories .8 .8 1.4 2.3 2.9 1.6 1.6 1.5 1.5 1.4
Inventories, % 5.3 5.85 10.79 18.44 22.01 12.48 12.48 12.48 12.48 12.48
Accounts Payable .4 .5 .2 .4 1.1 .5 .5 .5 .5 .5
Accounts Payable, % 2.53 4.15 1.78 3.41 8.38 4.05 4.05 4.05 4.05 4.05
Capital Expenditure -1.4 -.2 -2.6 -.6 .0 -.9 -.9 -.9 -.8 -.8
Capital Expenditure, % -9.57 -1.15 -19.42 -4.98 -0.04568644 -7.03 -7.03 -7.03 -7.03 -7.03
Tax Rate, % -32.5 -32.5 -32.5 -32.5 -32.5 -32.5 -32.5 -32.5 -32.5 -32.5
EBITAT 7.0 1.1 2.3 .3 6.7 1.9 1.9 1.8 1.8 1.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 2.9 2.9 -.4 -1.7 7.8 2.9 1.8 1.8 1.7 1.7
WACC, % 7.86 7.86 7.82 7.82 7.86 7.85 7.85 7.85 7.85 7.85
PV UFCF
SUM PV UFCF 8.1
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 2
Terminal Value 23
Present Terminal Value 16
Enterprise Value 24
Net Debt -5
Equity Value 29
Diluted Shares Outstanding, MM 5
Equity Value Per Share 5.28

What You Will Receive

  • Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled financial data for Autoscope Technologies Corporation (AATC).
  • Accurate Data: Access to historical metrics and future projections (highlighted in the yellow cells).
  • Assumption Flexibility: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect the valuation of Autoscope Technologies Corporation (AATC).
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for clarity and simplicity, complete with step-by-step guidance.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Autoscope Technologies Corporation (AATC).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for personalized analysis.
  • Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to fit your projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Autoscope Technologies Corporation (AATC).
  • Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based AATC DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically refreshes the intrinsic value of Autoscope Technologies Corporation (AATC).
  4. Test Scenarios: Experiment with different assumptions to assess potential valuation impacts.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial decisions.

Why Choose Autoscope Technologies Corporation (AATC) Calculator?

  • Precision: Utilizes real Autoscope financials for reliable data accuracy.
  • Adaptability: Built to allow users to easily test and adjust inputs as needed.
  • Efficiency: Eliminate the complexities of creating a financial model from the ground up.
  • Expert-Level: Crafted with the expertise and usability expected at the CFO level.
  • Intuitive: Simple interface designed for users of all financial backgrounds.

Who Should Use Autoscope Technologies Corporation (AATC)?

  • Investors: Assess Autoscope's market position and growth potential before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts for AATC.
  • Startup Founders: Understand the valuation strategies of successful tech companies like Autoscope.
  • Consultants: Create detailed valuation reports and insights for clients interested in AATC.
  • Students and Educators: Utilize real-life examples from Autoscope to teach and learn valuation principles.

What the Template Contains

  • Pre-Filled Data: Includes Autoscope Technologies Corporation's (AATC) historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on user-defined inputs.
  • Key Financial Ratios: Evaluate Autoscope's profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visuals and tables summarizing essential valuation outcomes.