ABM Industries Incorporated (ABM) 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
ABM Industries Incorporated (ABM) Bundle
Optimize your time and improve precision with our ABM Industries Incorporated (ABM) DCF Calculator! Utilizing actual data from Apple and customizable assumptions, this tool enables you to forecast, analyze, and assess ABM like a seasoned investor.
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 | 5,987.6 | 6,228.6 | 7,806.6 | 8,096.4 | 8,359.4 | 9,118.4 | 9,946.4 | 10,849.5 | 11,834.7 | 12,909.3 |
Revenue Growth, % | 0 | 4.02 | 25.33 | 3.71 | 3.25 | 9.08 | 9.08 | 9.08 | 9.08 | 9.08 |
EBITDA | 372.5 | 296.1 | 461.1 | 534.0 | 325.2 | 499.1 | 544.4 | 593.8 | 647.8 | 706.6 |
EBITDA, % | 6.22 | 4.75 | 5.91 | 6.6 | 3.89 | 5.47 | 5.47 | 5.47 | 5.47 | 5.47 |
Depreciation | 96.4 | 89.9 | 112.4 | 120.7 | 106.6 | 132.4 | 144.4 | 157.5 | 171.8 | 187.4 |
Depreciation, % | 1.61 | 1.44 | 1.44 | 1.49 | 1.28 | 1.45 | 1.45 | 1.45 | 1.45 | 1.45 |
EBIT | 276.1 | 206.2 | 348.7 | 413.3 | 218.6 | 366.7 | 400.0 | 436.3 | 475.9 | 519.2 |
EBIT, % | 4.61 | 3.31 | 4.47 | 5.1 | 2.62 | 4.02 | 4.02 | 4.02 | 4.02 | 4.02 |
Total Cash | 394.2 | 62.8 | 73.0 | 69.5 | 64.6 | 185.3 | 202.1 | 220.4 | 240.4 | 262.3 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 906.4 | 1,189.6 | 1,354.5 | 1,504.2 | 1,384.1 | 1,581.6 | 1,725.2 | 1,881.8 | 2,052.7 | 2,239.1 |
Account Receivables, % | 15.14 | 19.1 | 17.35 | 18.58 | 16.56 | 17.34 | 17.34 | 17.34 | 17.34 | 17.34 |
Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | 273.3 | 289.4 | 315.5 | 299.1 | 324.3 | 379.8 | 414.3 | 451.9 | 492.9 | 537.7 |
Accounts Payable, % | 4.56 | 4.65 | 4.04 | 3.69 | 3.88 | 4.17 | 4.17 | 4.17 | 4.17 | 4.17 |
Capital Expenditure | -38.0 | -34.3 | -50.8 | -52.6 | -59.4 | -58.3 | -63.6 | -69.4 | -75.7 | -82.5 |
Capital Expenditure, % | -0.63464 | -0.55069 | -0.65073 | -0.64967 | -0.71058 | -0.63926 | -0.63926 | -0.63926 | -0.63926 | -0.63926 |
Tax Rate, % | 39.07 | 39.07 | 39.07 | 39.07 | 39.07 | 39.07 | 39.07 | 39.07 | 39.07 | 39.07 |
EBITAT | 1.0 | 144.8 | 259.2 | 313.8 | 133.2 | 206.7 | 225.4 | 245.9 | 268.2 | 292.6 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -573.7 | -66.7 | 182.0 | 215.8 | 325.7 | 138.8 | 197.1 | 215.0 | 234.6 | 255.9 |
WACC, % | 9.37 | 11.12 | 11.22 | 11.26 | 10.88 | 10.77 | 10.77 | 10.77 | 10.77 | 10.77 |
PV UFCF | ||||||||||
SUM PV UFCF | 753.4 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 261 | |||||||||
Terminal Value | 2,976 | |||||||||
Present Terminal Value | 1,784 | |||||||||
Enterprise Value | 2,538 | |||||||||
Net Debt | 86 | |||||||||
Equity Value | 2,452 | |||||||||
Diluted Shares Outstanding, MM | 64 | |||||||||
Equity Value Per Share | 38.56 |
What You Will Get
- Real ABM Financial Data: Pre-filled with ABM Industries Incorporated’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 ABM’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
- Pre-Loaded Data: ABM Industries' historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Instant Results: Observe ABM's intrinsic value recalculating in real time.
- Clear Visual Outputs: Dashboard charts showcase valuation results and essential metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.
How It Works
- Download the Template: Gain immediate access to the Excel-based ABM DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional variables.
- Instant Calculations: The model automatically recalculates ABM’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial strategy.
Why Choose This Calculator for ABM Industries Incorporated (ABM)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and industry consultants.
- Accurate Financial Data: ABM's historical and projected financials are preloaded for precise calculations.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Insightful Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Comprehensive, step-by-step instructions facilitate the process.
Who Should Use This Product?
- Investors: Accurately estimate ABM Industries Incorporated’s (ABM) fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis tailored to ABM.
- Consultants: Quickly adapt the template for valuation reports specific to ABM's clients.
- Entrepreneurs: Gain insights into financial modeling practices employed by leading firms like ABM.
- Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to ABM.
What the Template Contains
- Pre-Filled DCF Model: ABM’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate ABM’s profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.