American Tower Corporation (AMT) DCF Valuation

American Tower Corporation (AMT) 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

American Tower Corporation (AMT) 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:

Enhance your investment strategies with the (AMT) DCF Calculator! Explore actual financial data for American Tower Corporation, adjust growth predictions and expenses, and instantly observe how these modifications affect the intrinsic value of (AMT).


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 7,580.3 8,041.5 9,356.9 10,711.1 11,144.2 12,285.3 13,543.3 14,930.0 16,458.8 18,144.1
Revenue Growth, % 0 6.08 16.36 14.47 4.04 10.24 10.24 10.24 10.24 10.24
EBITDA 4,628.4 4,995.3 5,876.9 6,461.9 6,869.2 7,566.6 8,341.4 9,195.5 10,137.1 11,175.1
EBITDA, % 61.06 62.12 62.81 60.33 61.64 61.59 61.59 61.59 61.59 61.59
Depreciation 4,730.3 4,928.5 5,812.6 7,604.3 3,086.5 6,990.4 7,706.2 8,495.3 9,365.1 10,324.1
Depreciation, % 62.4 61.29 62.12 70.99 27.7 56.9 56.9 56.9 56.9 56.9
EBIT -101.9 66.8 64.3 -1,142.4 3,782.7 576.2 635.2 700.3 772.0 851.0
EBIT, % -1.34 0.83069 0.68719 -10.67 33.94 4.69 4.69 4.69 4.69 4.69
Total Cash 1,501.2 1,746.3 1,949.9 2,028.4 1,973.3 2,432.6 2,681.7 2,956.3 3,259.0 3,592.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 675.8 754.8 1,082.4 1,042.1 1,072.7
Account Receivables, % 8.92 9.39 11.57 9.73 9.63
Inventories 76.8 115.1 393.4 112.3 .0 189.1 208.5 229.8 253.4 279.3
Inventories, % 1.01 1.43 4.2 1.05 0 1.54 1.54 1.54 1.54 1.54
Accounts Payable 148.1 139.1 272.4 218.6 258.7 269.2 296.8 327.2 360.7 397.6
Accounts Payable, % 1.95 1.73 2.91 2.04 2.32 2.19 2.19 2.19 2.19 2.19
Capital Expenditure -991.3 -1,031.7 -1,376.7 -1,873.6 -1,798.1 -1,824.3 -2,011.1 -2,217.0 -2,444.0 -2,694.3
Capital Expenditure, % -13.08 -12.83 -14.71 -17.49 -16.13 -14.85 -14.85 -14.85 -14.85 -14.85
Tax Rate, % 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5
EBITAT -100.4 62.0 58.4 -1,172.3 3,688.2 552.7 609.3 671.7 740.5 816.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 3,034.1 3,832.5 4,021.7 4,826.0 5,098.4 5,403.4 6,188.7 6,822.4 7,521.0 8,291.1
WACC, % 6.98 6.89 6.86 7.01 6.97 6.94 6.94 6.94 6.94 6.94
PV UFCF
SUM PV UFCF 27,720.8
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 8,623
Terminal Value 293,197
Present Terminal Value 209,623
Enterprise Value 237,344
Net Debt 45,182
Equity Value 192,162
Diluted Shares Outstanding, MM 467
Equity Value Per Share 411.34

What You Will Receive

  • Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-filled real AMT financials.
  • Actual Data: Historical performance data and forward-looking projections (highlighted in the yellow cells).
  • Adjustable Forecasts: Modify key assumptions such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs influence American Tower Corporation’s valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for clarity and ease of navigation, complete with step-by-step guidance.

Key Features

  • 🔍 Real-Life AMT Financials: Pre-filled historical and projected data for American Tower Corporation (AMT).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate American Tower’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize American Tower’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template featuring American Tower Corporation’s (AMT) 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 observe the recalculated results, including American Tower Corporation’s (AMT) intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or generate comprehensive reports.

Why Choose This Calculator for American Tower Corporation (AMT)?

  • Accurate Data: Utilize real American Tower financials for dependable valuation outcomes.
  • Customizable: Modify 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 square one.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the telecommunications sector.
  • User-Friendly: An intuitive design and clear, step-by-step guidance make it accessible for all users.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling American Tower Corporation (AMT) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for American Tower Corporation (AMT).
  • Consultants: Deliver professional valuation insights on American Tower Corporation (AMT) to clients quickly and accurately.
  • Business Owners: Understand how large companies like American Tower Corporation (AMT) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to American Tower Corporation (AMT).

What the Template Contains

  • Preloaded AMT 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.