Alexander's, Inc. (ALX) DCF Valuation

Alexander's, Inc. (ALX) 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's, Inc. (ALX) 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's, Inc. (ALX) financial prospects like an expert! This (ALX) DCF Calculator comes with pre-filled financials and offers total flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your predictions.


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 226.4 199.1 206.1 205.8 225.0 225.3 225.7 226.0 226.4 226.8
Revenue Growth, % 0 -12.02 3.52 -0.16202 9.3 0.15982 0.15982 0.15982 0.15982 0.15982
EBITDA 144.2 109.9 111.4 117.7 117.4 127.2 127.4 127.6 127.8 128.0
EBITDA, % 63.73 55.17 54.05 57.18 52.19 56.46 56.46 56.46 56.46 56.46
Depreciation 108.5 135.7 126.5 126.3 32.9 114.2 114.4 114.6 114.8 114.9
Depreciation, % 47.95 68.13 61.35 61.39 14.62 50.69 50.69 50.69 50.69 50.69
EBIT 35.7 -25.8 -15.0 -8.7 84.5 13.0 13.0 13.1 13.1 13.1
EBIT, % 15.78 -12.96 -7.3 -4.21 37.57 5.78 5.78 5.78 5.78 5.78
Total Cash 312.5 434.7 463.5 461.9 531.9 225.3 225.7 226.0 226.4 226.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 172.5 153.4 141.8 132.2 130.9
Account Receivables, % 76.2 77.03 68.81 64.23 58.21
Inventories 502.4 624.4 -7.5 -29.4 .0 82.1 82.2 82.3 82.4 82.6
Inventories, % 221.94 313.56 -3.66 -14.26 0 36.42 36.42 36.42 36.42 36.42
Accounts Payable 31.8 35.3 44.7 48.8 51.8 45.1 45.2 45.3 45.4 45.4
Accounts Payable, % 14.03 17.75 21.67 23.7 23 20.03 20.03 20.03 20.03 20.03
Capital Expenditure .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 0 0 0 0 0 0 0 0 0
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT 12.6 -10.9 -15.3 -4.4 84.5 8.5 8.5 8.6 8.6 8.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -521.9 25.3 764.0 157.5 92.3 9.8 122.6 122.8 123.0 123.2
WACC, % 4.89 5.08 6.66 5.31 6.66 5.72 5.72 5.72 5.72 5.72
PV UFCF
SUM PV UFCF 414.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 126
Terminal Value 3,377
Present Terminal Value 2,557
Enterprise Value 2,972
Net Debt 561
Equity Value 2,411
Diluted Shares Outstanding, MM 5
Equity Value Per Share 470.00

What You Will Receive

  • Comprehensive Financial Model: Alexander's, Inc. (ALX) data provides a solid foundation for accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other critical metrics.
  • Real-Time Calculations: Automatic updates allow you to view results instantly as you make adjustments.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Adaptable and Reusable: Designed for versatility, enabling repeated application for in-depth forecasts.

Key Features

  • Comprehensive Historical Data: Alexander's, Inc. (ALX) financial statements and detailed forecasts already included.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Valuation: Instantly view Alexander's, Inc. (ALX) intrinsic value as you modify inputs.
  • Insightful Visualizations: Interactive dashboard charts present valuation outcomes and essential metrics clearly.
  • Designed for Precision: A reliable resource for analysts, investors, and finance professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Alexander's, Inc. (ALX) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation scenarios.
  • 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making.

Why Choose This Calculator for Alexander's, Inc. (ALX)?

  • Accurate Data: Utilize real financials from Alexander's, Inc. for dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit 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 focused on Alexander's, Inc. (ALX).
  • User-Friendly: Easy-to-navigate design and clear instructions ensure accessibility for all users.

Who Should Use Alexander's, Inc. (ALX)?

  • Investors: Assess Alexander's valuation to make informed buying or selling decisions.
  • CFOs and Financial Analysts: Optimize valuation workflows and evaluate financial projections.
  • Startup Founders: Understand the valuation methods applied to established companies like Alexander's.
  • Consultants: Provide expert valuation reports for your clients based on Alexander's performance.
  • Students and Educators: Utilize real-time data from Alexander's to learn and teach valuation strategies.

What the Template Contains

  • Historical Data: Includes Alexander's, Inc. (ALX) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Alexander's, Inc. (ALX) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Alexander's, Inc. (ALX) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.