a.k.a. Brands Holding Corp. (AKA) DCF Valuation

a.k.a. Brands Holding Corp. (AKA) DCF Valuation

US | Consumer Cyclical | Specialty Retail | NYSE
a.k.a. Brands Holding Corp. (AKA) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

a.k.a. Brands Holding Corp. (AKA) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Optimize your time and improve precision with our (AKA) DCF Calculator! Utilizing actual data from a.k.a. Brands Holding Corp. and customizable assumptions, this tool enables you to forecast, analyze, and evaluate (AKA) like a seasoned investor.


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 102.4 215.9 562.2 611.7 546.3 816.8 1,221.3 1,826.2 2,730.7 4,083.2
Revenue Growth, % 0 110.77 160.37 8.81 -10.7 49.53 49.53 49.53 49.53 49.53
EBITDA 9.5 28.9 27.2 -143.4 -66.7 -13.3 -19.9 -29.7 -44.4 -66.4
EBITDA, % 9.29 13.39 4.84 -23.45 -12.2 -1.63 -1.63 -1.63 -1.63 -1.63
Depreciation 6.2 6.8 23.0 30.1 19.1 35.5 53.1 79.3 118.6 177.4
Depreciation, % 6.08 3.13 4.08 4.92 3.5 4.34 4.34 4.34 4.34 4.34
EBIT 3.3 22.1 4.2 -173.6 -85.8 -48.8 -72.9 -109.1 -163.1 -243.8
EBIT, % 3.21 10.25 0.75526 -28.37 -15.71 -5.97 -5.97 -5.97 -5.97 -5.97
Total Cash 5.5 26.3 38.8 46.3 21.9 58.8 87.9 131.4 196.5 293.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .4 1.2 2.7 3.2 4.8
Account Receivables, % 0.3895 0.5479 0.47368 0.52817 0.87797
Inventories 22.6 33.1 115.8 126.5 91.0 155.8 233.0 348.4 520.9 778.9
Inventories, % 22.09 15.34 20.59 20.68 16.66 19.08 19.08 19.08 19.08 19.08
Accounts Payable 7.2 4.7 25.1 20.9 28.3 36.4 54.5 81.4 121.8 182.1
Accounts Payable, % 7.06 2.17 4.46 3.42 5.18 4.46 4.46 4.46 4.46 4.46
Capital Expenditure -1.4 -1.8 -8.6 -20.0 -6.0 -13.2 -19.8 -29.6 -44.2 -66.1
Capital Expenditure, % -1.37 -0.82393 -1.53 -3.27 -1.1 -1.62 -1.62 -1.62 -1.62 -1.62
Tax Rate, % -1.98 -1.98 -1.98 -1.98 -1.98 -1.98 -1.98 -1.98 -1.98 -1.98
EBITAT 1.9 14.7 4.9 -169.8 -87.5 -41.1 -61.4 -91.8 -137.2 -205.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -9.1 5.8 -44.4 -175.2 -33.1 -75.2 -89.5 -133.8 -200.1 -299.2
WACC, % 8.56 8.86 9.96 9.89 9.96 9.45 9.45 9.45 9.45 9.45
PV UFCF
SUM PV UFCF -575.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -305
Terminal Value -4,098
Present Terminal Value -2,609
Enterprise Value -3,185
Net Debt 114
Equity Value -3,299
Diluted Shares Outstanding, MM 11
Equity Value Per Share -308.13

What You Will Get

  • Editable Forecast Inputs: Effortlessly adjust key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: a.k.a. Brands Holding Corp.’s (AKA) financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model designed to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as sales growth, profit margins, and investment expenditures.
  • Instant DCF Valuation: Provides real-time calculations for intrinsic value, NPV, and additional financial metrics.
  • High-Precision Accuracy: Leverages a.k.a. Brands Holding Corp.'s (AKA) actual financial data for dependable valuation results.
  • Simplified Scenario Testing: Easily evaluate various assumptions and analyze results side by side.
  • Efficiency Booster: Streamline your workflow by avoiding the construction of intricate valuation models from the ground up.

How It Works

  1. Download the Template: Get instant access to the Excel-based a.k.a. Brands Holding Corp. (AKA) DCF Calculator.
  2. Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically updates a.k.a. Brands Holding Corp.'s intrinsic value.
  4. Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
  5. Analyze and Decide: Use the results to guide your investment or financial analysis.

Why Choose This Calculator for a.k.a. Brands Holding Corp. (AKA)?

  • Accuracy: Utilizes real financial data for precise calculations.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the complexity of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Fashion Students: Explore market trends and apply them using real-time data.
  • Researchers: Integrate industry models into studies or academic projects.
  • Investors: Validate your investment strategies and analyze valuation metrics for a.k.a. Brands Holding Corp. (AKA).
  • Market Analysts: Enhance your analysis process with a ready-to-use, customizable financial model.
  • Entrepreneurs: Understand how large retail brands like a.k.a. Brands are evaluated in the market.

What the Template Contains

  • Pre-Filled Data: Includes a.k.a. Brands Holding Corp.'s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze a.k.a. Brands Holding Corp.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.