Alexander & Baldwin, Inc. (ALEX) DCF Valuation

Alexander & Baldwin, Inc. (ALEX) 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

Alexander & Baldwin, Inc. (ALEX) 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:

Evaluate Alexander & Baldwin, Inc.'s financial outlook like an expert! This (ALEX) DCF Calculator provides you with pre-filled financial data and full flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your projections.


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 435.2 305.3 379.3 230.5 208.9 180.6 156.1 135.0 116.7 100.9
Revenue Growth, % 0 -29.85 24.24 -39.23 -9.37 -13.55 -13.55 -13.55 -13.55 -13.55
EBITDA 44.7 79.7 137.0 100.7 100.6 59.4 51.3 44.4 38.3 33.1
EBITDA, % 10.27 26.11 36.12 43.69 48.16 32.87 32.87 32.87 32.87 32.87
Depreciation 399.8 279.6 171.5 168.8 36.3 115.3 99.7 86.2 74.5 64.4
Depreciation, % 91.87 91.58 45.21 73.23 17.38 63.85 63.85 63.85 63.85 63.85
EBIT -355.1 -199.9 -34.5 -68.1 64.3 -56.0 -48.4 -41.8 -36.2 -31.3
EBIT, % -81.59 -65.48 -9.1 -29.54 30.78 -30.99 -30.99 -30.99 -30.99 -30.99
Total Cash 15.2 57.2 70.0 33.3 13.5 22.2 19.2 16.6 14.4 12.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 79.4 57.7 13.8 13.0 28.1
Account Receivables, % 18.24 18.9 3.64 5.64 13.45
Inventories 20.7 18.4 20.3 127.8 .0 25.9 22.3 19.3 16.7 14.4
Inventories, % 4.76 6.03 5.35 55.44 0 14.32 14.32 14.32 14.32 14.32
Accounts Payable 17.8 9.8 3.4 4.5 5.8 4.7 4.0 3.5 3.0 2.6
Accounts Payable, % 4.09 3.21 0.89639 1.95 2.78 2.59 2.59 2.59 2.59 2.59
Capital Expenditure -255.1 -25.1 -53.5 -21.7 -31.2 -38.0 -32.9 -28.4 -24.6 -21.2
Capital Expenditure, % -58.62 -8.22 -14.1 -9.41 -14.94 -21.06 -21.06 -21.06 -21.06 -21.06
Tax Rate, % 26.96 26.96 26.96 26.96 26.96 26.96 26.96 26.96 26.96 26.96
EBITAT -336.8 -199.9 -16.6 -49.7 47.0 -43.5 -37.6 -32.5 -28.1 -24.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -274.4 70.6 137.0 -8.2 166.1 13.2 35.0 30.2 26.1 22.6
WACC, % 8.94 9.01 8.32 8.65 8.65 8.72 8.72 8.72 8.72 8.72
PV UFCF
SUM PV UFCF 98.9
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 24
Terminal Value 498
Present Terminal Value 328
Enterprise Value 427
Net Debt 452
Equity Value -25
Diluted Shares Outstanding, MM 73
Equity Value Per Share -0.34

What You Will Get

  • Real Alexander & Baldwin Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Alexander & Baldwin’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Accurate A&B Financials: Gain access to reliable pre-loaded historical data and future forecasts for Alexander & Baldwin, Inc. (ALEX).
  • Adjustable Forecast Parameters: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to help visualize your valuation outcomes.
  • Designed for All Levels: A straightforward, accessible layout tailored for investors, CFOs, and consultants alike.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Alexander & Baldwin, Inc. (ALEX) 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 access recalibrated results, including the intrinsic value of Alexander & Baldwin, Inc. (ALEX).
  • Step 5: Use the outputs to make well-informed investment decisions or create detailed reports.

Why Choose This Calculator for Alexander & Baldwin, Inc. (ALEX)?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters to tailor your analysis of ALEX.
  • Real-Time Valuation: Observe immediate updates to Alexander & Baldwin’s valuation with input changes.
  • Pre-Loaded Data: Comes equipped with Alexander & Baldwin’s latest financial information for swift assessments.
  • Relied Upon by Experts: A go-to tool for investors and analysts seeking to make well-informed choices.

Who Should Use This Product?

  • Finance Students: Discover valuation methods and practice them with real-world data related to Alexander & Baldwin, Inc. (ALEX).
  • Academics: Integrate industry-standard models into your research or educational programs focusing on ALEX.
  • Investors: Validate your investment hypotheses and evaluate valuation results for Alexander & Baldwin, Inc. (ALEX).
  • Analysts: Enhance your efficiency with a ready-to-use, customizable DCF model tailored for ALEX.
  • Small Business Owners: Understand how major public entities like Alexander & Baldwin, Inc. (ALEX) are assessed in the market.

What the Template Contains

  • Pre-Filled Data: Includes Alexander & Baldwin, Inc.'s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Alexander & Baldwin, Inc.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.