Avient Corporation (AVNT) DCF Valuation

Avient Corporation (AVNT) 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

Avient Corporation (AVNT) 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:

Master your Avient Corporation (AVNT) valuation analysis using our state-of-the-art DCF Calculator! This Excel template comes preloaded with actual AVNT data, enabling you to adjust forecasts and assumptions to accurately calculate the intrinsic value of Avient Corporation.


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 2,862.7 3,242.1 4,818.8 3,396.9 3,142.8 3,338.4 3,546.2 3,766.9 4,001.4 4,250.5
Revenue Growth, % 0 13.25 48.63 -29.51 -7.48 6.22 6.22 6.22 6.22 6.22
EBITDA 275.8 352.9 472.9 427.2 391.4 369.6 392.7 417.1 443.1 470.6
EBITDA, % 9.63 10.88 9.81 12.58 12.45 11.07 11.07 11.07 11.07 11.07
Depreciation 88.3 132.1 164.3 181.1 188.8 146.3 155.4 165.0 175.3 186.2
Depreciation, % 3.08 4.07 3.41 5.33 6.01 4.38 4.38 4.38 4.38 4.38
EBIT 187.5 220.8 308.6 246.1 202.6 223.4 237.3 252.1 267.7 284.4
EBIT, % 6.55 6.81 6.4 7.24 6.45 6.69 6.69 6.69 6.69 6.69
Total Cash 864.7 649.5 601.2 641.1 545.8 660.7 701.8 745.5 791.9 841.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 330.0 516.6 439.9 440.6 399.9
Account Receivables, % 11.53 15.93 9.13 12.97 12.72
Inventories 260.9 327.5 461.1 372.7 347.0 339.2 360.3 382.7 406.5 431.8
Inventories, % 9.11 10.1 9.57 10.97 11.04 10.16 10.16 10.16 10.16 10.16
Accounts Payable 287.7 471.7 429.5 454.4 432.3 404.9 430.1 456.9 485.3 515.5
Accounts Payable, % 10.05 14.55 8.91 13.38 13.76 12.13 12.13 12.13 12.13 12.13
Capital Expenditure -81.7 -63.7 -100.6 -105.5 -119.4 -92.2 -98.0 -104.1 -110.5 -117.4
Capital Expenditure, % -2.85 -1.96 -2.09 -3.11 -3.8 -2.76 -2.76 -2.76 -2.76 -2.76
Tax Rate, % 13.29 13.29 13.29 13.29 13.29 13.29 13.29 13.29 13.29 13.29
EBITAT 129.7 209.0 233.8 320.5 175.7 190.5 202.3 214.9 228.3 242.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -166.9 208.2 198.4 508.7 289.4 209.0 238.0 252.8 268.5 285.2
WACC, % 8.67 9.17 8.8 9.28 9.02 8.99 8.99 8.99 8.99 8.99
PV UFCF
SUM PV UFCF 963.1
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 295
Terminal Value 5,378
Present Terminal Value 3,497
Enterprise Value 4,461
Net Debt 1,594
Equity Value 2,867
Diluted Shares Outstanding, MM 92
Equity Value Per Share 31.23

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real AVNT financials.
  • Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Avient Corporation’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 Avient Financials: Gain access to precise pre-loaded historical data and future forecasts.
  • Tailorable Forecast Assumptions: Modify yellow-highlighted fields such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic adjustments to DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Suitable for All Users: An intuitive layout designed for investors, CFOs, and consultants alike.

How It Works

  • Download: Get the pre-prepared Excel file featuring Avient Corporation’s (AVNT) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC as needed.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare their outcomes.
  • Make Decisions: Utilize the valuation results to inform your investment strategy.

Why Choose This Calculator for Avient Corporation (AVNT)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Avient Corporation.
  • Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Avient’s intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide reliable starting points for analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on Avient Corporation.

Who Should Use This Product?

  • Investors: Accurately assess Avient Corporation’s (AVNT) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis of Avient Corporation (AVNT).
  • Consultants: Seamlessly modify the template for valuation reports tailored to clients interested in Avient Corporation (AVNT).
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading firms like Avient Corporation (AVNT).
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to Avient Corporation (AVNT).

What the Template Contains for Avient Corporation (AVNT)

  • Preloaded AVNT Data: Historical and projected financial information, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets designed for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
  • Financial Statements: Detailed annual and quarterly financials for in-depth analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to assess performance.
  • Dashboard and Charts: Visual summaries of valuation results and underlying assumptions.