Avanos Medical, Inc. (AVNS) DCF Valuation

Avanos Medical, Inc. (AVNS) 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

Avanos Medical, Inc. (AVNS) 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 choices with the Avanos Medical, Inc. (AVNS) DCF Calculator! Explore authentic financial data, adjust growth projections and expenses, and instantly observe the effects of these changes on the intrinsic value of Avanos Medical, Inc. (AVNS).


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 697.6 714.8 744.6 820.0 673.3 671.4 669.5 667.6 665.7 663.8
Revenue Growth, % 0 2.47 4.17 10.13 -17.89 -0.28235 -0.28235 -0.28235 -0.28235 -0.28235
EBITDA -12.1 -2.0 8.9 77.8 50.6 21.7 21.7 21.6 21.5 21.5
EBITDA, % -1.73 -0.2798 1.2 9.49 7.52 3.24 3.24 3.24 3.24 3.24
Depreciation 36.9 42.9 38.3 41.1 46.1 38.0 37.9 37.8 37.7 37.6
Depreciation, % 5.29 6 5.14 5.01 6.85 5.66 5.66 5.66 5.66 5.66
EBIT -49.0 -44.9 -29.4 36.7 4.5 -16.3 -16.2 -16.2 -16.1 -16.1
EBIT, % -7.02 -6.28 -3.95 4.48 0.66835 -2.42 -2.42 -2.42 -2.42 -2.42
Total Cash 205.3 111.5 118.5 127.7 87.7 120.2 119.9 119.6 119.2 118.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 163.8 167.9 118.2 167.9 142.8
Account Receivables, % 23.48 23.49 15.87 20.48 21.21
Inventories 145.9 168.9 150.3 190.3 163.2 150.6 150.2 149.8 149.4 148.9
Inventories, % 20.91 23.63 20.19 23.21 24.24 22.44 22.44 22.44 22.44 22.44
Accounts Payable 83.0 67.6 56.4 67.9 56.3 61.2 61.0 60.8 60.7 60.5
Accounts Payable, % 11.9 9.46 7.57 8.28 8.36 9.11 9.11 9.11 9.11 9.11
Capital Expenditure -50.6 -20.2 -21.0 -19.3 -17.8 -24.0 -24.0 -23.9 -23.8 -23.8
Capital Expenditure, % -7.25 -2.83 -2.82 -2.35 -2.64 -3.58 -3.58 -3.58 -3.58 -3.58
Tax Rate, % -682.28 -682.28 -682.28 -682.28 -682.28 -682.28 -682.28 -682.28 -682.28 -682.28
EBITAT -35.1 -20.2 -31.9 28.4 35.2 -12.8 -12.8 -12.7 -12.7 -12.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -275.5 -40.0 42.5 -28.0 104.1 21.0 1.8 1.8 1.8 1.8
WACC, % 8.01 7.59 8.45 8.1 8.45 8.12 8.12 8.12 8.12 8.12
PV UFCF
SUM PV UFCF 24.9
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 2
Terminal Value 36
Present Terminal Value 24
Enterprise Value 49
Net Debt 121
Equity Value -72
Diluted Shares Outstanding, MM 47
Equity Value Per Share -1.55

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real AVNS financials.
  • Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe how your inputs affect Avanos Medical’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Avanos Medical, Inc. (AVNS).
  • WACC Calculator: Customizable Weighted Average Cost of Capital sheet designed for Avanos Medical, Inc. (AVNS) with pre-set inputs.
  • Adjustable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates specific to Avanos Medical, Inc. (AVNS).
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Avanos Medical, Inc. (AVNS).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for quick and effective analysis of Avanos Medical, Inc. (AVNS).

How It Works

  • Download: Obtain the comprehensive Excel file containing Avanos Medical, Inc.'s (AVNS) financial data.
  • Customize: Modify projections, including sales growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly analyze the results.
  • Make Decisions: Leverage the valuation findings to inform your investment choices.

Why Choose This Calculator for Avanos Medical, Inc. (AVNS)?

  • Accurate Data: Up-to-date Avanos Medical financials guarantee trustworthy valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Integrated calculations streamline your process, removing the need to begin from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the healthcare sector.
  • User-Friendly: Simple 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 Avanos Medical, Inc. (AVNS) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Avanos Medical, Inc. (AVNS).
  • Consultants: Deliver professional valuation insights on Avanos Medical, Inc. (AVNS) to clients quickly and accurately.
  • Business Owners: Understand how medical companies like Avanos Medical, Inc. (AVNS) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Avanos Medical, Inc. (AVNS).

What the Template Contains

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

No products were found matching.