Aspen Technology, Inc. (AZPN) DCF Valuation

Aspen Technology, Inc. (AZPN) 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

Aspen Technology, Inc. (AZPN) 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 Aspen Technology, Inc. (AZPN) valuation with this customizable DCF Calculator! Featuring real Aspen Technology, Inc. (AZPN) financials and adjustable forecast inputs, you can test scenarios and uncover Aspen Technology, Inc. (AZPN) 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 590.2 709.4 482.3 1,044.2 1,127.5 1,398.5 1,734.8 2,151.8 2,669.2 3,310.9
Revenue Growth, % 0 20.2 -32.01 116.49 7.98 24.04 24.04 24.04 24.04 24.04
EBITDA 300.8 402.2 182.4 308.4 403.5 589.6 731.4 907.2 1,125.3 1,395.9
EBITDA, % 50.96 56.7 37.82 29.53 35.78 42.16 42.16 42.16 42.16 42.16
Depreciation 9.6 10.3 158.0 505.3 493.0 357.8 443.9 550.6 683.0 847.2
Depreciation, % 1.62 1.45 32.75 48.39 43.73 25.59 25.59 25.59 25.59 25.59
EBIT 291.2 392.0 24.4 -196.9 -89.5 231.8 287.5 356.6 442.4 548.7
EBIT, % 49.34 55.26 5.07 -18.86 -7.94 16.57 16.57 16.57 16.57 16.57
Total Cash 287.8 379.9 449.7 241.2 237.0 670.4 831.6 1,031.5 1,279.5 1,587.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 347.8 361.1 556.8 552.7 603.2
Account Receivables, % 58.93 50.91 115.44 52.93 53.5
Inventories 2.3 14.6 -12.4 11.4 .0 2.7 3.4 4.2 5.2 6.5
Inventories, % 0.38564 2.06 -2.57 1.09 0 0.19543 0.19543 0.19543 0.19543 0.19543
Accounts Payable 4.0 4.4 21.4 20.3 8.1 23.5 29.1 36.1 44.8 55.6
Accounts Payable, % 0.67572 0.61561 4.44 1.94 0.71833 1.68 1.68 1.68 1.68 1.68
Capital Expenditure -1.4 -2.4 -6.2 -6.9 -4.6 -8.2 -10.2 -12.6 -15.7 -19.4
Capital Expenditure, % -0.24043 -0.33353 -1.29 -0.66492 -0.40932 -0.5874 -0.5874 -0.5874 -0.5874 -0.5874
Tax Rate, % 77.71 77.71 77.71 77.71 77.71 77.71 77.71 77.71 77.71 77.71
EBITAT 247.0 325.8 41.9 -117.5 -20.0 162.2 201.2 249.6 309.6 384.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -91.0 308.4 42.1 360.0 417.2 243.1 427.2 529.9 657.3 815.3
WACC, % 8.02 8.02 8.02 8.01 8 8.01 8.01 8.01 8.01 8.01
PV UFCF
SUM PV UFCF 2,049.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 832
Terminal Value 13,833
Present Terminal Value 9,409
Enterprise Value 11,459
Net Debt -139
Equity Value 11,598
Diluted Shares Outstanding, MM 64
Equity Value Per Share 182.04

What You Will Get

  • Editable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to generate various scenarios.
  • Real-World Data: Aspen Technology's financial data pre-loaded to accelerate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, validating strategies, and enhancing efficiency.

Key Features

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

How It Works

  • Step 1: Download the prebuilt Excel template with Aspen Technology’s data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Aspen Technology’s intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator for Aspen Technology, Inc. (AZPN)?

  • Precision: Utilizes authentic Aspen Technology financials to guarantee data reliability.
  • Versatility: Crafted for users to experiment and adjust inputs without limitations.
  • Efficiency: Avoid the complexities of constructing a DCF model from the ground up.
  • Expert-Level: Created with the accuracy and functionality expected by CFOs.
  • Intuitive: Simple to navigate, even for individuals lacking extensive financial modeling skills.

Who Should Use This Product?

  • Investors: Evaluate Aspen Technology’s valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation assessments and validate financial forecasts.
  • Startup Founders: Gain insights into how leading technology firms like Aspen Technology are valued.
  • Consultants: Provide comprehensive valuation analyses for clients in the tech sector.
  • Students and Educators: Utilize real-time data to practice and teach valuation methodologies.

What the Template Contains

  • Historical Data: Includes Aspen Technology’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Aspen Technology’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 Aspen Technology’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.