Astec Industries, Inc. (ASTE) DCF Valuation

Astec Industries, Inc. (ASTE) 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

Astec Industries, Inc. (ASTE) 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:

Simplify Astec Industries, Inc. (ASTE) valuation with this customizable DCF Calculator! Featuring real Astec Industries, Inc. (ASTE) financials and adjustable forecast inputs, you can test scenarios and uncover Astec Industries, Inc. (ASTE) fair value in minutes.


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 1,169.6 1,024.4 1,097.2 1,274.5 1,338.2 1,391.2 1,446.3 1,503.6 1,563.2 1,625.2
Revenue Growth, % 0 -12.42 7.11 16.16 5 3.96 3.96 3.96 3.96 3.96
EBITDA 52.4 76.0 61.3 71.1 77.3 80.2 83.4 86.7 90.2 93.7
EBITDA, % 4.48 7.42 5.59 5.58 5.78 5.77 5.77 5.77 5.77 5.77
Depreciation 25.8 26.9 30.2 27.9 25.6 32.5 33.8 35.2 36.5 38.0
Depreciation, % 2.21 2.63 2.75 2.19 1.91 2.34 2.34 2.34 2.34 2.34
EBIT 26.6 49.1 31.1 43.2 51.7 47.7 49.6 51.6 53.6 55.7
EBIT, % 2.27 4.79 2.83 3.39 3.86 3.43 3.43 3.43 3.43 3.43
Total Cash 50.4 162.9 143.0 69.9 68.9 122.1 126.9 132.0 137.2 142.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 120.3 120.6 145.2 173.6 152.7
Account Receivables, % 10.29 11.77 13.23 13.62 11.41
Inventories 278.9 249.7 303.0 393.4 455.6 391.6 407.1 423.3 440.0 457.5
Inventories, % 23.84 24.38 27.62 30.87 34.05 28.15 28.15 28.15 28.15 28.15
Accounts Payable 57.2 52.7 82.2 107.2 116.9 96.5 100.3 104.3 108.4 112.7
Accounts Payable, % 4.89 5.14 7.49 8.41 8.74 6.93 6.93 6.93 6.93 6.93
Capital Expenditure -23.4 -15.4 -20.1 -40.7 -34.1 -30.8 -32.0 -33.3 -34.6 -36.0
Capital Expenditure, % -2 -1.5 -1.83 -3.19 -2.55 -2.21 -2.21 -2.21 -2.21 -2.21
Tax Rate, % 21.73 21.73 21.73 21.73 21.73 21.73 21.73 21.73 21.73 21.73
EBITAT 23.6 49.4 29.8 -5.9 40.5 34.6 36.0 37.4 38.9 40.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -315.9 85.3 -8.5 -112.5 .4 64.8 19.4 20.2 21.0 21.8
WACC, % 10.3 10.42 10.37 9.36 10.19 10.13 10.13 10.13 10.13 10.13
PV UFCF
SUM PV UFCF 117.7
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 23
Terminal Value 341
Present Terminal Value 210
Enterprise Value 328
Net Debt 23
Equity Value 305
Diluted Shares Outstanding, MM 23
Equity Value Per Share 13.38

What You Will Get

  • Real ASTE Financials: Includes historical and forecasted data for accurate valuation.
  • Adjustable Inputs: Modify WACC, tax rates, revenue growth, and capital expenditures.
  • Automatic Calculations: Intrinsic value and NPV are calculated dynamically.
  • Scenario Analysis: Test multiple scenarios to evaluate Astec Industries' future performance.
  • Clear and Intuitive Design: Built for professionals yet accessible for beginners.

Key Features

  • Real-Life ASTE Data: Pre-filled with Astec Industries' historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • Download: Access the ready-to-use Excel file containing Astec Industries, Inc.'s (ASTE) financial data.
  • Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate multiple projections and instantly compare outcomes.
  • Make Decisions: Utilize the valuation results to inform your investment strategy.

Why Choose This Calculator for Astec Industries, Inc. (ASTE)?

  • Comprehensive Tool: Features DCF, WACC, and financial ratio analyses tailored for Astec Industries.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for (ASTE).
  • Detailed Insights: Automatically computes Astec's intrinsic value and Net Present Value for informed decision-making.
  • Preloaded Data: Access historical and projected data to ensure a solid foundation for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on (ASTE).

Who Should Use This Product?

  • Professional Investors: Create comprehensive and accurate valuation models for portfolio assessment of Astec Industries, Inc. (ASTE).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients regarding Astec Industries, Inc. (ASTE) stock.
  • Students and Educators: Utilize real-world data to enhance financial modeling skills and education.
  • Industry Analysts: Gain insights into how companies like Astec Industries, Inc. (ASTE) are valued in the marketplace.

What the Template Contains

  • Historical Data: Includes Astec Industries’ past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Astec Industries’ 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 Astec Industries’ financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.