Art's-Way Manufacturing Co., Inc. (ARTW) DCF Valuation

Art's-Way Manufacturing Co., Inc. (ARTW) 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

Art's-Way Manufacturing Co., Inc. (ARTW) 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:

Whether you’re an investor or analyst, this (ARTW) DCF Calculator is your essential resource for accurate valuation. Filled with real data from Art's-Way Manufacturing Co., Inc., you can adjust forecasts and observe the effects in real-time.


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 22.9 22.4 25.0 28.4 30.3 32.5 34.9 37.5 40.3 43.3
Revenue Growth, % 0 -2.1 11.41 13.76 6.62 7.42 7.42 7.42 7.42 7.42
EBITDA -.4 -1.8 1.1 1.3 2.5 .5 .5 .5 .6 .6
EBITDA, % -1.78 -8.2 4.55 4.46 8.2 1.45 1.45 1.45 1.45 1.45
Depreciation 1.0 .8 .6 .7 .8 1.0 1.1 1.2 1.2 1.3
Depreciation, % 4.38 3.65 2.46 2.33 2.66 3.1 3.1 3.1 3.1 3.1
EBIT -1.4 -2.7 .5 .6 1.7 -.5 -.6 -.6 -.7 -.7
EBIT, % -6.16 -11.85 2.1 2.13 5.54 -1.65 -1.65 -1.65 -1.65 -1.65
Total Cash .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2.6 2.5 2.8 2.7 3.7
Account Receivables, % 11.16 11.04 11.38 9.59 12.29
Inventories 8.8 7.8 9.2 10.6 11.0 11.9 12.8 13.8 14.8 15.9
Inventories, % 38.35 34.64 36.89 37.37 36.43 36.74 36.74 36.74 36.74 36.74
Accounts Payable 1.2 2.0 1.7 2.5 2.3 2.4 2.6 2.8 3.0 3.2
Accounts Payable, % 5.27 8.73 6.96 8.83 7.45 7.45 7.45 7.45 7.45 7.45
Capital Expenditure -.4 -.7 -.6 -1.7 -.8 -1.1 -1.2 -1.2 -1.3 -1.4
Capital Expenditure, % -1.95 -3.09 -2.48 -6.15 -2.78 -3.29 -3.29 -3.29 -3.29 -3.29
Tax Rate, % 75.48 75.48 75.48 75.48 75.48 75.48 75.48 75.48 75.48 75.48
EBITAT -1.1 -1.9 .4 .5 .4 -.4 -.4 -.4 -.5 -.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -10.7 .1 -1.6 -1.1 -1.3 -1.1 -1.4 -1.5 -1.7 -1.8
WACC, % 6.13 5.86 6.11 6.22 4.51 5.77 5.77 5.77 5.77 5.77
PV UFCF
SUM PV UFCF -6.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -2
Terminal Value -48
Present Terminal Value -36
Enterprise Value -43
Net Debt 8
Equity Value -51
Diluted Shares Outstanding, MM 5
Equity Value Per Share -10.15

What You Will Get

  • Comprehensive Financial Model: Art's-Way Manufacturing's actual data allows for accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, profit margins, WACC, and other critical metrics.
  • Instant Calculations: Real-time updates provide immediate insights as adjustments are made.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasting.

Key Features

  • 🔍 Real-Life ARTW Financials: Pre-filled historical and projected data for Art's-Way Manufacturing Co., Inc. (ARTW).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Art's-Way’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Art's-Way’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 Art's-Way Manufacturing Co., Inc. (ARTW) data.
  • Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Art's-Way's intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create reports.

Why Choose Art's-Way Manufacturing Co., Inc. (ARTW) Calculator?

  • Precision: Utilizes authentic Art's-Way financials for reliable data accuracy.
  • Adaptability: Crafted to allow users to experiment and adjust inputs effortlessly.
  • Efficiency: Eliminate the need to create a financial model from the ground up.
  • Expert-Level: Engineered with the expertise and usability expected by industry leaders.
  • Intuitive: Simple to navigate, suitable for users without extensive financial modeling skills.

Who Should Use This Product?

  • Agricultural Professionals: Develop comprehensive and accurate assessments of equipment value for operational decisions.
  • Manufacturing Analysts: Evaluate production scenarios to inform strategic planning for growth.
  • Consultants and Advisors: Deliver precise valuation insights for Art's-Way Manufacturing Co., Inc. (ARTW) to clients.
  • Students and Educators: Utilize real-world data to enhance learning in manufacturing and finance courses.
  • Industry Enthusiasts: Gain insights into how agricultural manufacturing companies like Art's-Way are valued in the market.

What the Template Contains

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

No products were found matching.