Anterix Inc. (ATEX) DCF Valuation

Anterix Inc. (ATEX) 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

Anterix Inc. (ATEX) 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:

Discover Anterix Inc.'s true potential with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and analyze the effects of changes on Anterix Inc. (ATEX) valuation – all within a single Excel template.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 1.6 .9 1.1 1.9 4.2 5.8 8.0 11.1 15.4 21.3
Revenue Growth, % 0 -41.11 17.7 77.03 118.39 38.4 38.4 38.4 38.4 38.4
EBITDA -33.7 -47.3 -46.5 -53.4 -51.6 -5.8 -8.0 -11.1 -15.4 -21.3
EBITDA, % -2157.61 -5132.68 -4289.67 -2784.26 -1231.73 -100 -100 -100 -100 -100
Depreciation 3.6 3.5 1.5 1.4 .8 4.6 6.3 8.8 12.1 16.8
Depreciation, % 229.67 384.04 134.04 74.1 20.14 78.85 78.85 78.85 78.85 78.85
EBIT -37.3 -50.8 -48.0 -54.9 -52.5 -5.8 -8.0 -11.1 -15.4 -21.3
EBIT, % -2387.28 -5516.72 -4423.71 -2858.36 -1251.87 -100 -100 -100 -100 -100
Total Cash 137.5 117.5 105.6 43.2 60.6 5.8 8.0 11.1 15.4 21.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .1 .0 .2 .4 8.5
Account Receivables, % 3.9 0.43431 21.96 21.78 203.32
Inventories .0 .0 -.2 -.4 .0 -.5 -.7 -1.0 -1.3 -1.9
Inventories, % 0.000063938619 0 -21.96 -21.78 0 -8.75 -8.75 -8.75 -8.75 -8.75
Accounts Payable .6 .5 1.0 .8 .7 2.9 4.0 5.5 7.6 10.5
Accounts Payable, % 41.24 54.29 96.31 39.34 16.61 49.56 49.56 49.56 49.56 49.56
Capital Expenditure -4.4 -14.2 -27.4 -27.1 -17.3 -5.8 -8.0 -11.1 -15.4 -21.3
Capital Expenditure, % -282.99 -1538.98 -2528.69 -1413.76 -413.7 -100 -100 -100 -100 -100
Tax Rate, % -21.46 -21.46 -21.46 -21.46 -21.46 -21.46 -21.46 -21.46 -21.46 -21.46
EBITAT -39.9 -50.9 -49.2 -59.5 -63.7 -5.8 -8.0 -11.1 -15.4 -21.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -40.1 -61.7 -74.7 -85.4 -88.8 2.5 -9.1 -12.6 -17.4 -24.1
WACC, % 8.41 8.41 8.41 8.41 8.41 8.41 8.41 8.41 8.41 8.41
PV UFCF
SUM PV UFCF -44.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -25
Terminal Value -384
Present Terminal Value -256
Enterprise Value -300
Net Debt -55
Equity Value -245
Diluted Shares Outstanding, MM 19
Equity Value Per Share -13.05

What You Will Receive

  • Pre-Filled Financial Model: Anterix Inc.’s actual data provides accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, margins, WACC, and other essential factors.
  • Immediate Calculations: Automatic updates allow you to view results in real-time as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, making it suitable for repeated detailed forecasts.

Key Features

  • Real-Time ATEX Data: Pre-populated with Anterix’s historical performance metrics and future projections.
  • Fully Customizable Parameters: Modify revenue growth, profit margins, discount rates, tax implications, and capital investments.
  • Interactive Valuation Framework: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on user inputs.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
  • User-Centric Interface: Intuitive, organized, and suitable for both experienced professionals and newcomers.

How It Works

  • 1. Download the Template: Obtain and open the Excel file featuring Anterix Inc.'s (ATEX) preloaded data.
  • 2. Modify Inputs: Adjust key variables such as growth projections, WACC, and capital expenditures.
  • 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
  • 5. Present with Assurance: Deliver expert valuation insights to back your strategic decisions.

Why Choose This Calculator for Anterix Inc. (ATEX)?

  • Accurate Data: Utilize real Anterix financials for dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you from building from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the field.
  • User-Friendly: Easy-to-navigate design and clear instructions cater to users of all levels.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions about buying or selling Anterix Inc. (ATEX) stock.
  • Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Anterix Inc. (ATEX).
  • Consultants: Provide clients with accurate and timely valuation insights related to Anterix Inc. (ATEX).
  • Business Owners: Learn how companies like Anterix Inc. (ATEX) are valued to inform your own business strategies.
  • Finance Students: Explore valuation techniques using real-world data and case studies from Anterix Inc. (ATEX).

What the Template Contains

  • Pre-Filled Data: Includes Anterix 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 Anterix 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.