|
شركة AZZ (AZZ) تقييم DCF |
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
AZZ Inc. (AZZ) Bundle
استكشف المستقبل المالي (AZZ) لـ AZZ Inc. مع حاسبة DCF سهلة الاستخدام! أدخل افتراضاتك المتعلقة بالنمو والهوامش والتكاليف لحساب القيمة الجوهرية لشركة AZZ (AZZ) وتعزيز استراتيجية الاستثمار الخاصة بك.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2021 |
AY2 2022 |
AY3 2023 |
AY4 2024 |
AY5 2025 |
FY1 2026 |
FY2 2027 |
FY3 2028 |
FY4 2029 |
FY5 2030 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 838.9 | 902.7 | 1,323.6 | 1,537.6 | 1,577.7 | 1,865.7 | 2,206.3 | 2,609.0 | 3,085.2 | 3,648.3 |
| Revenue Growth, % | 0 | 7.6 | 46.64 | 16.16 | 2.61 | 18.25 | 18.25 | 18.25 | 18.25 | 18.25 |
| EBITDA | 105.2 | 111.5 | 252.1 | 316.6 | 334.2 | 319.8 | 378.2 | 447.2 | 528.9 | 625.4 |
| EBITDA, % | 12.55 | 12.35 | 19.04 | 20.59 | 21.18 | 17.14 | 17.14 | 17.14 | 17.14 | 17.14 |
| Depreciation | 44.6 | 32.1 | 74.6 | 79.4 | 82.2 | 92.8 | 109.8 | 129.8 | 153.5 | 181.6 |
| Depreciation, % | 5.32 | 3.55 | 5.64 | 5.17 | 5.21 | 4.98 | 4.98 | 4.98 | 4.98 | 4.98 |
| EBIT | 60.6 | 79.4 | 177.5 | 237.2 | 252.0 | 227.0 | 268.4 | 317.4 | 375.3 | 443.8 |
| EBIT, % | 7.23 | 8.8 | 13.41 | 15.42 | 15.97 | 12.17 | 12.17 | 12.17 | 12.17 | 12.17 |
| Total Cash | 14.8 | 15.1 | 2.8 | 4.3 | 1.5 | 15.0 | 17.8 | 21.0 | 24.9 | 29.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 190.1 | 88.0 | 262.7 | 237.2 | 254.6 | 312.8 | 369.8 | 437.4 | 517.2 | 611.6 |
| Account Receivables, % | 22.66 | 9.75 | 19.85 | 15.43 | 16.14 | 16.76 | 16.76 | 16.76 | 16.76 | 16.76 |
| Inventories | 92.9 | 126.1 | 143.9 | 117.7 | 112.3 | 189.1 | 223.7 | 264.5 | 312.8 | 369.9 |
| Inventories, % | 11.08 | 13.97 | 10.87 | 7.65 | 7.12 | 10.14 | 10.14 | 10.14 | 10.14 | 10.14 |
| Accounts Payable | 41.5 | 24.8 | 109.9 | 88.0 | 106.5 | 106.3 | 125.6 | 148.6 | 175.7 | 207.8 |
| Accounts Payable, % | 4.95 | 2.75 | 8.3 | 5.72 | 6.75 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 |
| Capital Expenditure | -37.1 | -28.4 | -57.1 | -95.1 | -115.9 | -94.8 | -112.1 | -132.6 | -156.8 | -185.4 |
| Capital Expenditure, % | -4.42 | -3.15 | -4.32 | -6.19 | -7.34 | -5.08 | -5.08 | -5.08 | -5.08 | -5.08 |
| Tax Rate, % | 24.52 | 24.52 | 24.52 | 24.52 | 24.52 | 24.52 | 24.52 | 24.52 | 24.52 | 24.52 |
| EBITAT | 47.1 | 62.7 | 132.8 | 185.2 | 190.2 | 174.8 | 206.7 | 244.4 | 289.1 | 341.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -186.9 | 118.7 | 42.7 | 199.4 | 162.9 | 37.6 | 132.1 | 156.3 | 184.8 | 218.5 |
| WACC, % | 9.29 | 9.32 | 9.22 | 9.3 | 9.24 | 9.27 | 9.27 | 9.27 | 9.27 | 9.27 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 534.7 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 225 | |||||||||
| Terminal Value | 3,588 | |||||||||
| Present Terminal Value | 2,303 | |||||||||
| Enterprise Value | 2,837 | |||||||||
| Net Debt | 878 | |||||||||
| Equity Value | 1,960 | |||||||||
| Diluted Shares Outstanding, MM | 29 | |||||||||
| Equity Value Per Share | 66.79 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real AZZ Inc. (AZZ) financials.
- Real-World Data: Access to historical data and forward-looking estimates (highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Quickly observe the effects of your inputs on AZZ Inc.'s (AZZ) valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive AZZ Financials: Access reliable pre-loaded historical data and future forecasts for AZZ Inc. (AZZ).
- Adjustable Forecast Assumptions: Modify highlighted cells for key variables like WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic refresh of DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Clear charts and summaries to help visualize your valuation outcomes.
- Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered AZZ Inc. (AZZ) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for AZZ Inc.'s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose the AZZ Inc. (AZZ) Calculator?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
- Accurate Data: AZZ Inc.’s historical and projected financials are preloaded for reliable analysis.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Instantly calculates intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use AZZ Inc. (AZZ)?
- Investors: Make informed investment choices with comprehensive insights into AZZ's performance.
- Financial Analysts: Streamline your analysis with detailed reports and data on AZZ's financial health.
- Consultants: Easily tailor presentations or reports featuring AZZ to meet client needs.
- Finance Enthusiasts: Enhance your knowledge of market dynamics through AZZ's industry-specific case studies.
- Educators and Students: Utilize AZZ as a case study for practical applications in finance education.
What the AZZ Template Contains
- Historical Data: Contains AZZ Inc.'s past financial performance and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates for assessing AZZ's intrinsic value.
- WACC Sheet: Pre-formulated calculations for Weighted Average Cost of Capital.
- Editable Inputs: Adjust key variables such as growth rates, EBITDA %, and CAPEX projections.
- Quarterly and Annual Statements: A thorough analysis of AZZ Inc.'s financial data.
- Interactive Dashboard: Dynamically visualize valuation outcomes and forecasts.
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.