Avangrid, Inc. (AGR) DCF Valuation

Avangrid, Inc. (AGR) 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

Avangrid, Inc. (AGR) 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 (AGR) DCF Calculator enables you to assess Avangrid, Inc. valuation using up-to-date financial data, offering complete flexibility to modify all essential parameters for improved forecasts.


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 6,338.0 6,320.0 6,974.0 7,923.0 8,309.0 9,056.5 9,871.3 10,759.4 11,727.4 12,782.5
Revenue Growth, % 0 -0.284 10.35 13.61 4.87 9 9 9 9 9
EBITDA 2,061.0 1,878.0 1,917.0 1,893.0 2,194.0 2,536.2 2,764.3 3,013.0 3,284.1 3,579.6
EBITDA, % 32.52 29.72 27.49 23.89 26.41 28 28 28 28 28
Depreciation 945.0 998.0 1,026.0 1,099.0 1,158.0 1,326.3 1,445.6 1,575.6 1,717.4 1,871.9
Depreciation, % 14.91 15.79 14.71 13.87 13.94 14.64 14.64 14.64 14.64 14.64
EBIT 1,116.0 880.0 891.0 794.0 1,036.0 1,209.9 1,318.8 1,437.4 1,566.7 1,707.7
EBIT, % 17.61 13.92 12.78 10.02 12.47 13.36 13.36 13.36 13.36 13.36
Total Cash 178.0 1,763.0 1,474.0 69.0 91.0 974.6 1,062.3 1,157.8 1,262.0 1,375.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,092.0 1,199.0 1,280.0 1,745.0 1,603.0
Account Receivables, % 17.23 18.97 18.35 22.02 19.29
Inventories 251.0 262.0 343.0 503.0 495.0 458.8 500.1 545.1 594.1 647.6
Inventories, % 3.96 4.15 4.92 6.35 5.96 5.07 5.07 5.07 5.07 5.07
Accounts Payable 1,407.0 1,502.0 1,647.0 2,046.0 1,924.0 2,147.5 2,340.7 2,551.3 2,780.8 3,031.0
Accounts Payable, % 22.2 23.77 23.62 25.82 23.16 23.71 23.71 23.71 23.71 23.71
Capital Expenditure -2,740.0 -2,781.0 -2,976.0 -2,519.0 -2,972.0 -3,576.8 -3,898.6 -4,249.3 -4,631.6 -5,048.3
Capital Expenditure, % -43.23 -44 -42.67 -31.79 -35.77 -39.49 -39.49 -39.49 -39.49 -39.49
Tax Rate, % -19.82 -19.82 -19.82 -19.82 -19.82 -19.82 -19.82 -19.82 -19.82 -19.82
EBITAT 953.8 900.1 948.7 831.8 1,241.3 1,174.8 1,280.4 1,395.6 1,521.2 1,658.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -777.2 -905.9 -1,018.3 -814.2 -544.7 -949.6 -1,176.9 -1,282.7 -1,398.1 -1,523.9
WACC, % 5.55 5.85 5.85 5.85 5.85 5.79 5.79 5.79 5.79 5.79
PV UFCF
SUM PV UFCF -5,298.3
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) -1,570
Terminal Value -56,168
Present Terminal Value -42,382
Enterprise Value -47,680
Net Debt 12,108
Equity Value -59,788
Diluted Shares Outstanding, MM 387
Equity Value Per Share -154.42

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real Avangrid (AGR) financials.
  • Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Quickly observe the effects of your inputs on Avangrid’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Real-Life AGR Data: Pre-filled with Avangrid’s historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Avangrid, Inc.'s (AGR) preloaded data.
  • 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
  • 3. Observe Results Immediately: The DCF model calculates intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
  • 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making.

Why Choose This Calculator for Avangrid, Inc. (AGR)?

  • Accurate Data: Up-to-date Avangrid financials provide dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the energy sector.
  • User-Friendly: Simple layout and guided instructions ensure accessibility for all users.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Avangrid, Inc. (AGR) stock.
  • Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Avangrid, Inc. (AGR).
  • Consultants: Provide clients with accurate and timely valuation insights related to Avangrid, Inc. (AGR).
  • Business Owners: Gain insights into how companies like Avangrid, Inc. (AGR) are valued to inform your own business strategies.
  • Finance Students: Explore valuation techniques using real-world data and case studies focused on Avangrid, Inc. (AGR).

What the Template Contains

  • Preloaded AGR Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.