|
Aspen Technology ، Inc. (AZPN) DCF تقييم
US | Technology | Software - Application | NASDAQ
|
- ✓ 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
Aspen Technology, Inc. (AZPN) Bundle
تبسيط تقييم Aspen Technology ، Inc. (AZPN) مع هذه الآلة الحاسبة DCF القابلة للتخصيص! يضم Deal Aspen Technology ، Inc. (AZPN) ومدخلات التنبؤ القابلة للتعديل ، يمكنك اختبار السيناريوهات وكشف القيمة العادلة Aspen Technology ، Inc. (AZPN) في دقائق.
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 | 884.6 | 1,097.3 | 1,361.1 | 1,688.3 | 2,094.2 |
| Account Receivables, % | 58.93 | 50.91 | 115.44 | 52.93 | 53.5 | 63.25 | 63.25 | 63.25 | 63.25 | 63.25 |
| 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, % | 7.6 | 7.6 | 7.61 | 7.6 | 7.59 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,076.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 832 | |||||||||
| Terminal Value | 14,854 | |||||||||
| Present Terminal Value | 10,299 | |||||||||
| Enterprise Value | 12,375 | |||||||||
| Net Debt | -139 | |||||||||
| Equity Value | 12,514 | |||||||||
| Diluted Shares Outstanding, MM | 64 | |||||||||
| Equity Value Per Share | 196.42 |
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.
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.