Mission Produce, Inc. (AVO) DCF Valuation

Mission Produce, Inc. (AVO) 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

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


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 862.3 891.7 1,045.9 953.9 1,234.7 1,362.3 1,503.1 1,658.5 1,829.9 2,019.0
Revenue Growth, % 0 3.41 17.29 -8.8 29.44 10.34 10.34 10.34 10.34 10.34
EBITDA 86.5 94.4 4.4 43.5 110.7 94.2 103.9 114.6 126.5 139.6
EBITDA, % 10.03 10.59 0.42069 4.56 8.97 6.91 6.91 6.91 6.91 6.91
Depreciation 18.1 24.7 30.1 32.8 37.7 38.8 42.8 47.2 52.1 57.5
Depreciation, % 2.1 2.77 2.88 3.44 3.05 2.85 2.85 2.85 2.85 2.85
EBIT 68.4 69.7 -25.7 10.7 73.0 55.4 61.1 67.4 74.4 82.1
EBIT, % 7.93 7.82 -2.46 1.12 5.91 4.07 4.07 4.07 4.07 4.07
Total Cash 124.0 84.5 52.8 42.9 58.0 103.8 114.5 126.4 139.4 153.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 73.8 73.8 62.9 74.1 -1.7
Account Receivables, % 8.56 8.28 6.01 7.77 -0.13769
Inventories 38.6 48.2 73.1 70.8 91.2 86.3 95.2 105.1 115.9 127.9
Inventories, % 4.48 5.41 6.99 7.42 7.39 6.34 6.34 6.34 6.34 6.34
Accounts Payable 20.5 22.8 34.4 27.2 35.3 38.0 41.9 46.2 51.0 56.3
Accounts Payable, % 2.38 2.56 3.29 2.85 2.86 2.79 2.79 2.79 2.79 2.79
Capital Expenditure -67.3 -73.4 -61.2 -49.8 -32.2 -81.0 -89.3 -98.6 -108.8 -120.0
Capital Expenditure, % -7.8 -8.23 -5.85 -5.22 -2.61 -5.94 -5.94 -5.94 -5.94 -5.94
Tax Rate, % 39.24 39.24 39.24 39.24 39.24 39.24 39.24 39.24 39.24 39.24
EBITAT 45.0 47.4 -28.7 33.3 44.4 43.7 48.2 53.2 58.7 64.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -96.1 -8.6 -62.2 .2 113.4 -75.7 -11.9 -13.1 -14.5 -16.0
WACC, % 7.53 7.56 7.95 7.95 7.47 7.69 7.69 7.69 7.69 7.69
PV UFCF
SUM PV UFCF -112.8
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) -16
Terminal Value -351
Present Terminal Value -242
Enterprise Value -355
Net Debt -45
Equity Value -310
Diluted Shares Outstanding, MM 71
Equity Value Per Share -4.35

What You Will Get

  • Real Mission Produce Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Mission Produce, Inc. (AVO).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specifically for Mission Produce.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Mission Produce’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Mission Produce, Inc. (AVO).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for your Mission Produce analysis.

Key Features

  • 🔍 Real-Life AVO Financials: Pre-filled historical and projected data for Mission Produce, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Mission’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Mission’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based AVO DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model will automatically refresh Mission Produce’s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the findings to inform your investment or financial analysis.

Why Choose Mission Produce, Inc. (AVO)?

  • Fresh Quality: Our avocados are sourced from the finest growers to ensure top-notch quality.
  • Sustainable Practices: Committed to environmentally friendly farming and sourcing methods.
  • Global Reach: We deliver avocados to markets worldwide, ensuring availability year-round.
  • Expert Knowledge: Our team has extensive experience in the avocado industry, providing valuable insights.
  • Customer-Centric: We prioritize our customers' needs, offering tailored solutions for every market.

Who Should Use This Product?

  • Investors: Accurately assess Mission Produce, Inc.'s (AVO) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
  • Consultants: Efficiently customize the template for client valuation reports.
  • Entrepreneurs: Acquire knowledge about financial modeling practices employed by leading companies in the industry.
  • Educators: Employ it as a pedagogical tool to illustrate valuation techniques.

What the Template Contains

  • Historical Data: Includes Mission Produce, Inc.'s (AVO) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Mission Produce, Inc.'s (AVO) 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 Mission Produce, Inc.'s (AVO) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.