|
Ares Management Corporation (ARES) DCF Valuation
US | Financial Services | Asset Management | NYSE
|
- ✓ 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
Ares Management Corporation (ARES) Bundle
Explore Ares Management Corporation's (ARES) financial outlook with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to determine Ares Management Corporation's (ARES) intrinsic value and shape your investment approach.
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 | 1,765.4 | 1,764.0 | 4,212.1 | 3,055.4 | 3,631.9 | 4,461.1 | 5,479.7 | 6,730.8 | 8,267.5 | 10,155.1 |
Revenue Growth, % | 0 | -0.07884729 | 138.77 | -27.46 | 18.87 | 22.83 | 22.83 | 22.83 | 22.83 | 22.83 |
EBITDA | 342.1 | 354.8 | 982.2 | 1,035.6 | 1,151.8 | 1,145.7 | 1,407.3 | 1,728.6 | 2,123.3 | 2,608.1 |
EBITDA, % | 19.38 | 20.11 | 23.32 | 33.89 | 31.71 | 25.68 | 25.68 | 25.68 | 25.68 | 25.68 |
Depreciation | 19.5 | 41.2 | 113.3 | 341.3 | 231.7 | 211.3 | 259.5 | 318.8 | 391.6 | 481.0 |
Depreciation, % | 1.1 | 2.34 | 2.69 | 11.17 | 6.38 | 4.74 | 4.74 | 4.74 | 4.74 | 4.74 |
EBIT | 322.6 | 313.6 | 868.9 | 694.2 | 920.1 | 934.4 | 1,147.8 | 1,409.9 | 1,731.8 | 2,127.1 |
EBIT, % | 18.28 | 17.78 | 20.63 | 22.72 | 25.33 | 20.95 | 20.95 | 20.95 | 20.95 | 20.95 |
Total Cash | 744.7 | 1,062.2 | 1,392.8 | 1,114.6 | 1,497.8 | 1,902.1 | 2,336.3 | 2,869.8 | 3,525.0 | 4,329.8 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 439.6 | 625.3 | 1,157.9 | 1,084.8 | 1,273.2 | 1,413.2 | 1,735.9 | 2,132.2 | 2,619.1 | 3,217.0 |
Account Receivables, % | 24.9 | 35.45 | 27.49 | 35.5 | 35.06 | 31.68 | 31.68 | 31.68 | 31.68 | 31.68 |
Inventories | .0 | -1.4 | -5.7 | .0 | .0 | -1.9 | -2.4 | -2.9 | -3.6 | -4.4 |
Inventories, % | 0.0000000566 | -0.08163047 | -0.1349 | 0 | 0 | -0.04330555 | -0.04330555 | -0.04330555 | -0.04330555 | -0.04330555 |
Accounts Payable | 150.0 | 162.1 | 382.9 | 400.2 | 423.4 | 459.8 | 564.8 | 693.7 | 852.1 | 1,046.7 |
Accounts Payable, % | 8.5 | 9.19 | 9.09 | 13.1 | 11.66 | 10.31 | 10.31 | 10.31 | 10.31 | 10.31 |
Capital Expenditure | -16.8 | -15.9 | -27.2 | -35.8 | -67.2 | -49.3 | -60.5 | -74.3 | -91.3 | -112.2 |
Capital Expenditure, % | -0.95138 | -0.90372 | -0.64638 | -1.17 | -1.85 | -1.1 | -1.1 | -1.1 | -1.1 | -1.1 |
Tax Rate, % | 64.42 | 64.42 | 64.42 | 64.42 | 64.42 | 64.42 | 64.42 | 64.42 | 64.42 | 64.42 |
EBITAT | 90.7 | 99.1 | 300.6 | 208.5 | 327.4 | 298.9 | 367.2 | 451.0 | 554.0 | 680.4 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -196.2 | -47.7 | 79.0 | 598.8 | 326.7 | 359.2 | 348.9 | 428.6 | 526.4 | 646.6 |
WACC, % | 7.54 | 7.6 | 7.65 | 7.57 | 7.66 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 |
PV UFCF | ||||||||||
SUM PV UFCF | 1,820.2 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 660 | |||||||||
Terminal Value | 11,773 | |||||||||
Present Terminal Value | 8,162 | |||||||||
Enterprise Value | 9,982 | |||||||||
Net Debt | 14,258 | |||||||||
Equity Value | -4,276 | |||||||||
Diluted Shares Outstanding, MM | 196 | |||||||||
Equity Value Per Share | -21.84 |
What You Will Get
- Real Ares Management Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Ares Management Corporation (ARES).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit Ares Management Corporation (ARES).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Ares Management Corporation’s (ARES) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections specific to Ares Management Corporation (ARES).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Ares Management Corporation (ARES).
Key Features
- Customizable Investment Metrics: Adjust essential factors such as asset allocation, return rates, and risk assessments.
- Instant Portfolio Valuation: Quickly computes net asset value, internal rate of return, and other key metrics.
- High-Precision Analytics: Leverages Ares Management's actual financial data for accurate investment insights.
- Effortless Scenario Testing: Evaluate various investment strategies and analyze results with ease.
- Efficiency Booster: Streamline the process by avoiding the creation of intricate investment models from the ground up.
How It Works
- Download: Obtain the pre-built Excel file containing Ares Management Corporation's (ARES) financial data.
- Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC as per your analysis.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time for accurate insights.
- Test Scenarios: Generate various projections and instantly compare the results.
- Make Decisions: Leverage the valuation findings to inform your investment approach.
Why Choose This Calculator for Ares Management Corporation (ARES)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Valuation: Watch Ares Management's valuation update instantly as you change inputs.
- Preloaded Data: Comes equipped with Ares Management's current financial metrics for swift evaluation.
- Preferred by Experts: Utilized by investors and analysts for making strategic decisions.
Who Should Use This Product?
- Finance Students: Explore investment strategies and analyze market trends using Ares Management Corporation (ARES) data.
- Academics: Integrate advanced financial models into your studies or research projects related to asset management.
- Investors: Evaluate your investment strategies and assess the performance metrics of Ares Management Corporation (ARES).
- Analysts: Enhance your analysis process with a tailored, ready-to-use financial model for Ares Management Corporation (ARES).
- Small Business Owners: Understand how large asset management firms like Ares Management Corporation (ARES) operate and make investment decisions.
What the Ares Management Corporation Template Contains
- Pre-Filled Data: Contains Ares Management Corporation’s historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using custom inputs.
- Key Financial Ratios: Evaluate Ares Management Corporation’s profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.