Air T, Inc. (AIRT) DCF Valuation

Air T, Inc. (AIRT) 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

Air T, Inc. (AIRT) 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 (AIRT) DCF Calculator enables you to evaluate Air T, Inc. valuation using up-to-date financial data and offers full flexibility to modify all essential parameters for enhanced forecasting.


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 236.8 175.1 177.1 247.3 286.8 308.9 332.6 358.1 385.6 415.2
Revenue Growth, % 0 -26.04 1.12 39.67 15.98 7.68 7.68 7.68 7.68 7.68
EBITDA 13.0 -4.0 20.4 1.1 5.9 10.6 11.4 12.3 13.3 14.3
EBITDA, % 5.49 -2.3 11.54 0.43344 2.04 3.44 3.44 3.44 3.44 3.44
Depreciation 5.7 3.1 1.9 4.2 2.8 4.9 5.2 5.6 6.1 6.5
Depreciation, % 2.4 1.77 1.05 1.68 0.97548 1.58 1.58 1.58 1.58 1.58
EBIT 7.3 -7.1 18.6 -3.1 3.1 5.8 6.2 6.7 7.2 7.7
EBIT, % 3.09 -4.08 10.49 -1.25 1.06 1.86 1.86 1.86 1.86 1.86
Total Cash 7.6 12.4 6.5 5.8 7.1 11.6 12.5 13.5 14.5 15.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 14.3 10.9 32.1 28.7 26.0
Account Receivables, % 6.02 6.22 18.1 11.6 9.07
Inventories 60.6 72.0 75.2 71.1 60.7 98.3 105.8 113.9 122.7 132.1
Inventories, % 25.6 41.1 42.45 28.76 21.17 31.82 31.82 31.82 31.82 31.82
Accounts Payable 10.9 8.3 9.4 10.4 15.1 14.9 16.1 17.3 18.6 20.0
Accounts Payable, % 4.59 4.76 5.31 4.22 5.25 4.83 4.83 4.83 4.83 4.83
Capital Expenditure -38.7 -6.0 -1.6 -1.2 -1.1 -13.3 -14.3 -15.4 -16.6 -17.9
Capital Expenditure, % -16.34 -3.43 -0.87984 -0.4763 -0.37513 -4.3 -4.3 -4.3 -4.3 -4.3
Tax Rate, % -72.41 -72.41 -72.41 -72.41 -72.41 -72.41 -72.41 -72.41 -72.41 -72.41
EBITAT 8.8 -5.1 15.1 -3.2 5.3 5.2 5.6 6.0 6.5 7.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -88.2 -18.5 -7.8 8.2 24.7 -46.4 -12.3 -13.2 -14.2 -15.3
WACC, % 6.31 5.21 5.61 6.31 6.31 5.95 5.95 5.95 5.95 5.95
PV UFCF
SUM PV UFCF -88.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -16
Terminal Value -395
Present Terminal Value -296
Enterprise Value -385
Net Debt 118
Equity Value -503
Diluted Shares Outstanding, MM 3
Equity Value Per Share -178.59

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Air T, Inc.'s (AIRT) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • 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

  • 🔍 Real-Life AIRT Financials: Pre-filled historical and projected data for Air T, Inc. (AIRT).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Air T, Inc.’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Air T, Inc.’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Download: Get the pre-prepared Excel file containing Air T, Inc.'s (AIRT) financial data.
  • Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare results.
  • Make Decisions: Leverage the valuation findings to inform your investment strategy.

Why Choose Air T, Inc. (AIRT) Calculator?

  • All-in-One Solution: Features DCF, WACC, and financial ratio assessments in a single platform.
  • Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Air T, Inc.'s intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for precise calculations.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors.

Who Should Utilize Air T, Inc. (AIRT)?

  • Investors: Assess Air T, Inc.'s valuation before making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate forecasts.
  • Startup Founders: Gain insights into how companies like Air T, Inc. are valued in the market.
  • Consultants: Provide expert valuation assessments and reports for clients.
  • Students and Educators: Leverage real-time data to learn and teach valuation strategies.

What the Template Contains

  • Pre-Filled DCF Model: Air T, Inc.'s (AIRT) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Air T, Inc.'s (AIRT) 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.

No products were found matching.