Acuity Brands, Inc. (AYI) DCF Valuation

Acuity Brands, Inc. (AYI) 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

Acuity Brands, Inc. (AYI) 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:

Evaluate Acuity Brands, Inc. (AYI) financial outlook with expertise! This (AYI) DCF Calculator provides you with pre-filled financial data and full flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your predictions.


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 3,326.3 3,461.0 4,006.1 3,952.2 3,841.0 3,991.2 4,147.2 4,309.4 4,477.9 4,653.0
Revenue Growth, % 0 4.05 15.75 -1.35 -2.81 3.91 3.91 3.91 3.91 3.91
EBITDA 479.3 520.5 603.2 588.5 665.0 612.3 636.3 661.1 687.0 713.9
EBITDA, % 14.41 15.04 15.06 14.89 17.31 15.34 15.34 15.34 15.34 15.34
Depreciation 101.1 100.1 94.8 93.2 91.1 104.0 108.1 112.3 116.7 121.2
Depreciation, % 3.04 2.89 2.37 2.36 2.37 2.61 2.61 2.61 2.61 2.61
EBIT 378.2 420.4 508.4 495.3 573.9 508.3 528.2 548.9 570.3 592.6
EBIT, % 11.37 12.15 12.69 12.53 14.94 12.74 12.74 12.74 12.74 12.74
Total Cash 560.7 491.3 223.2 397.9 845.8 548.5 569.9 592.2 615.4 639.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 500.3 571.8 665.9 555.3 563.0
Account Receivables, % 15.04 16.52 16.62 14.05 14.66
Inventories 320.1 398.7 485.7 368.5 387.6 420.5 437.0 454.1 471.8 490.3
Inventories, % 9.62 11.52 12.12 9.32 10.09 10.54 10.54 10.54 10.54 10.54
Accounts Payable 326.5 391.5 397.8 285.7 352.3 378.8 393.6 409.0 425.0 441.6
Accounts Payable, % 9.82 11.31 9.93 7.23 9.17 9.49 9.49 9.49 9.49 9.49
Capital Expenditure -54.9 -43.8 -56.5 -66.7 -64.0 -61.3 -63.7 -66.2 -68.8 -71.5
Capital Expenditure, % -1.65 -1.27 -1.41 -1.69 -1.67 -1.54 -1.54 -1.54 -1.54 -1.54
Tax Rate, % 22.97 22.97 22.97 22.97 22.97 22.97 22.97 22.97 22.97 22.97
EBITAT 289.2 325.0 395.3 383.6 442.1 392.4 407.8 423.7 440.3 457.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -158.5 296.2 258.8 525.8 509.0 378.0 426.5 443.2 460.5 478.5
WACC, % 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61
PV UFCF
SUM PV UFCF 1,614.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 488
Terminal Value 5,667
Present Terminal Value 3,422
Enterprise Value 5,036
Net Debt -272
Equity Value 5,309
Diluted Shares Outstanding, MM 31
Equity Value Per Share 168.82

What You Will Receive

  • Authentic AYI Financial Data: Pre-filled with Acuity Brands’ historical and projected figures for accurate analysis.
  • Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch Acuity Brands’ intrinsic value refresh immediately based on your modifications.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • Intuitive Design: Straightforward layout and clear guidelines suitable for all skill levels.

Key Features

  • Real-Life AYI Data: Pre-filled with Acuity Brands' historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Testing: Develop multiple forecasting scenarios to evaluate various valuation results.
  • User-Friendly Design: Intuitive, organized, and suited for both professionals and novices.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Acuity Brands’ data included.
  • Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Acuity Brands’ intrinsic value.
  • Step 5: Make informed investment decisions or create reports using the generated outputs.

Why Choose This Calculator for Acuity Brands, Inc. (AYI)?

  • Designed for Experts: A sophisticated tool favored by analysts, CFOs, and consultants.
  • Accurate Data: Acuity Brands’ historical and projected financials preloaded for precision.
  • Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance simplifies the entire calculation process.

Who Should Use This Product?

  • Finance Students: Explore valuation methods and apply them to real-world data.
  • Academics: Integrate industry-standard models into your teaching or research projects.
  • Investors: Validate your hypotheses and assess valuation results for Acuity Brands, Inc. (AYI).
  • Analysts: Enhance your efficiency with a ready-to-use, customizable DCF model.
  • Small Business Owners: Understand how major public companies like Acuity Brands, Inc. (AYI) are evaluated.

What the Template Contains

  • Historical Data: Includes Acuity Brands, Inc. (AYI)’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Acuity Brands, Inc. (AYI)’s 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 Acuity Brands, Inc. (AYI)’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.