|
Ampco-Pittsburgh Corporation (AP) DCF تقييم |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Ampco-Pittsburgh Corporation (AP) Bundle
عزز استراتيجية الاستثمار الخاصة بك مع حاسبة Ampco-Pittsburgh Corporation (AP) DCF! الاستفادة من البيانات المالية الحقيقية ، وضبط تنبؤات النمو والنفقات ، ولاحظ على الفور كيفية تأثير هذه التعديلات على القيمة الجوهرية لشركة Ampco-Pittsburgh (AP).
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 | 328.5 | 344.9 | 390.2 | 422.3 | 418.3 | 446.8 | 477.1 | 509.6 | 544.3 | 581.3 |
| Revenue Growth, % | 0 | 4.98 | 13.12 | 8.24 | -0.95539 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 |
| EBITDA | 31.4 | 20.5 | 28.4 | -12.2 | 35.3 | 25.3 | 27.0 | 28.9 | 30.8 | 32.9 |
| EBITDA, % | 9.56 | 5.95 | 7.28 | -2.9 | 8.43 | 5.67 | 5.67 | 5.67 | 5.67 | 5.67 |
| Depreciation | 18.6 | 17.9 | 17.4 | 17.7 | 18.6 | 21.4 | 22.9 | 24.4 | 26.1 | 27.8 |
| Depreciation, % | 5.66 | 5.19 | 4.47 | 4.18 | 4.45 | 4.79 | 4.79 | 4.79 | 4.79 | 4.79 |
| EBIT | 12.8 | 2.6 | 11.0 | -29.9 | 16.7 | 3.9 | 4.2 | 4.5 | 4.8 | 5.1 |
| EBIT, % | 3.9 | 0.75496 | 2.82 | -7.08 | 3.98 | 0.87513 | 0.87513 | 0.87513 | 0.87513 | 0.87513 |
| Total Cash | 16.8 | 10.3 | 8.7 | 7.3 | 15.4 | 14.1 | 15.1 | 16.1 | 17.2 | 18.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 76.4 | 84.8 | 93.5 | 99.3 | 95.9 | 105.7 | 112.8 | 120.5 | 128.7 | 137.5 |
| Account Receivables, % | 23.24 | 24.59 | 23.96 | 23.51 | 22.93 | 23.65 | 23.65 | 23.65 | 23.65 | 23.65 |
| Inventories | 73.2 | 88.2 | 121.7 | 124.7 | 116.8 | 122.0 | 130.3 | 139.1 | 148.6 | 158.7 |
| Inventories, % | 22.29 | 25.57 | 31.2 | 29.52 | 27.91 | 27.3 | 27.3 | 27.3 | 27.3 | 27.3 |
| Accounts Payable | 26.7 | 44.2 | 43.6 | 37.2 | 36.3 | 44.3 | 47.4 | 50.6 | 54.0 | 57.7 |
| Accounts Payable, % | 8.12 | 12.82 | 11.18 | 8.82 | 8.68 | 9.92 | 9.92 | 9.92 | 9.92 | 9.92 |
| Capital Expenditure | -8.5 | -15.2 | -16.7 | -20.4 | -12.2 | -17.0 | -18.2 | -19.4 | -20.7 | -22.1 |
| Capital Expenditure, % | -2.58 | -4.42 | -4.28 | -4.84 | -2.92 | -3.81 | -3.81 | -3.81 | -3.81 | -3.81 |
| Tax Rate, % | 91.32 | 91.32 | 91.32 | 91.32 | 91.32 | 91.32 | 91.32 | 91.32 | 91.32 | 91.32 |
| EBITAT | 11.7 | 3.2 | 6.8 | -30.4 | 1.4 | 2.8 | 3.0 | 3.2 | 3.4 | 3.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -101.1 | .0 | -35.3 | -48.3 | 18.2 | .3 | -4.7 | -5.1 | -5.4 | -5.8 |
| WACC, % | 8.2 | 8.76 | 6.19 | 8.76 | 2.68 | 6.92 | 6.92 | 6.92 | 6.92 | 6.92 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -16.3 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | -6 | |||||||||
| Terminal Value | -175 | |||||||||
| Present Terminal Value | -125 | |||||||||
| Enterprise Value | -141 | |||||||||
| Net Debt | 118 | |||||||||
| Equity Value | -259 | |||||||||
| Diluted Shares Outstanding, MM | 20 | |||||||||
| Equity Value Per Share | -13.03 |
What You Will Get
- Real AP Financial Data: Pre-filled with Ampco-Pittsburgh’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Ampco-Pittsburgh’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive Historical Data: Ampco-Pittsburgh Corporation’s (AP) past financial statements and projected forecasts.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
- Real-Time Calculations: Observe the intrinsic value of Ampco-Pittsburgh Corporation (AP) update instantly.
- Intuitive Visualizations: Dashboard graphics illustrate valuation outcomes and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- 1. Download the Template: Get the Excel file containing Ampco-Pittsburgh Corporation’s (AP) preloaded data.
- 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Different Scenarios: Analyze various forecasts to evaluate different valuation scenarios.
- 5. Present with Confidence: Share professional valuation insights to bolster your decision-making process.
Why Choose This Calculator for Ampco-Pittsburgh Corporation (AP)?
- Accurate Data: Utilize real financials from Ampco-Pittsburgh Corporation for dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants focused on Ampco-Pittsburgh Corporation.
- User-Friendly: An intuitive design and clear, step-by-step guidance make it accessible for all users.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessment of Ampco-Pittsburgh Corporation (AP).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding Ampco-Pittsburgh Corporation (AP) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Industry Analysts: Gain insights into how companies like Ampco-Pittsburgh Corporation (AP) are valued in the industrial sector.
What the Template Contains
- Historical Data: Includes Ampco-Pittsburgh Corporation’s (AP) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Ampco-Pittsburgh Corporation’s (AP) 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 Ampco-Pittsburgh Corporation’s (AP) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.