|
ACV Auctions Inc. (ACVA) DCF -Bewertung
US | Consumer Cyclical | Auto - Dealerships | 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
ACV Auctions Inc. (ACVA) Bundle
Möchten Sie den inneren Wert von ACV Auctions Inc. bestimmen? Unser ACVA-DCF-Taschenrechner integriert reale Daten mit umfassenden Anpassungsfunktionen, sodass Sie Ihre Prognosen verfeinern und Ihre Anlagestrategien verbessern können.
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 | 208.4 | 358.4 | 421.5 | 481.2 | 637.2 | 854.1 | 1,144.9 | 1,534.7 | 2,057.3 | 2,757.8 |
| Revenue Growth, % | 0 | 72.03 | 17.6 | 14.16 | 32.4 | 34.05 | 34.05 | 34.05 | 34.05 | 34.05 |
| EBITDA | -32.7 | -67.9 | -89.7 | -53.9 | -46.6 | -127.1 | -170.4 | -228.4 | -306.2 | -410.5 |
| EBITDA, % | -15.67 | -18.95 | -21.29 | -11.2 | -7.31 | -14.88 | -14.88 | -14.88 | -14.88 | -14.88 |
| Depreciation | 7.2 | 8.8 | 11.4 | 19.3 | 36.8 | 31.4 | 42.1 | 56.5 | 75.7 | 101.5 |
| Depreciation, % | 3.48 | 2.44 | 2.7 | 4.01 | 5.78 | 3.68 | 3.68 | 3.68 | 3.68 | 3.68 |
| EBIT | -39.9 | -76.7 | -101.1 | -73.2 | -83.4 | -158.6 | -212.5 | -284.9 | -381.9 | -512.0 |
| EBIT, % | -19.15 | -21.39 | -23.99 | -15.2 | -13.09 | -18.56 | -18.56 | -18.56 | -18.56 | -18.56 |
| Total Cash | 233.7 | 579.8 | 496.7 | 411.3 | 270.1 | 730.9 | 979.7 | 1,313.3 | 1,760.5 | 2,359.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 112.6 | 267.0 | 246.8 | 283.0 | 307.8 | 502.6 | 673.7 | 903.1 | 1,210.6 | 1,622.9 |
| Account Receivables, % | 54.06 | 74.5 | 58.54 | 58.82 | 48.31 | 58.85 | 58.85 | 58.85 | 58.85 | 58.85 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0.00000048 | 0.000000279 | 0 | 0 | 0 | 0.000000152 | 0.000000152 | 0.000000152 | 0.000000152 | 0.000000152 |
| Accounts Payable | 152.0 | 396.0 | 323.7 | 305.8 | 345.6 | 627.8 | 841.5 | 1,128.1 | 1,512.2 | 2,027.1 |
| Accounts Payable, % | 72.94 | 110.47 | 76.78 | 63.55 | 54.24 | 73.5 | 73.5 | 73.5 | 73.5 | 73.5 |
| Capital Expenditure | -8.9 | -14.0 | -23.4 | -28.2 | -4.5 | -34.7 | -46.5 | -62.3 | -83.5 | -111.9 |
| Capital Expenditure, % | -4.26 | -3.91 | -5.55 | -5.85 | -0.71238 | -4.06 | -4.06 | -4.06 | -4.06 | -4.06 |
| Tax Rate, % | -0.87075 | -0.87075 | -0.87075 | -0.87075 | -0.87075 | -0.87075 | -0.87075 | -0.87075 | -0.87075 | -0.87075 |
| EBITAT | -40.4 | -77.4 | -101.2 | -73.7 | -84.1 | -158.6 | -212.5 | -284.9 | -381.9 | -512.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2.7 | 6.9 | -165.3 | -136.6 | -36.8 | -74.4 | -174.3 | -233.6 | -313.1 | -419.7 |
| WACC, % | 11.62 | 11.62 | 11.62 | 11.62 | 11.62 | 11.62 | 11.62 | 11.62 | 11.62 | 11.62 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -818.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -428 | |||||||||
| Terminal Value | -4,450 | |||||||||
| Present Terminal Value | -2,568 | |||||||||
| Enterprise Value | -3,387 | |||||||||
| Net Debt | -101 | |||||||||
| Equity Value | -3,285 | |||||||||
| Diluted Shares Outstanding, MM | 165 | |||||||||
| Equity Value Per Share | -19.93 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled financial data for ACV Auctions Inc. (ACVA).
- Actual Market Data: Historical performance metrics and forward-looking projections (highlighted in the yellow cells).
- Forecasting Options: Modify forecast assumptions such as revenue growth rates, EBITDA margins, and WACC.
- Instant Calculations: Quickly observe how your inputs affect the valuation of ACV Auctions Inc. (ACVA).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for easy navigation and clarity, complete with step-by-step guidance.
Key Features
- Customizable Auction Parameters: Adjust essential metrics such as bidding increments, reserve prices, and auction durations.
- Instant Auction Valuation: Provides real-time estimates of asset values and potential sale outcomes.
- Industry-Leading Precision: Leverages ACV Auctions' extensive market data for accurate valuation results.
- Effortless Scenario Testing: Easily explore various auction strategies and evaluate their impacts.
- Efficiency Booster: Streamline the auction process, eliminating the need for manual calculations and complex setups.
How It Works
- Download the Template: Gain immediate access to the Excel-based ACV Auctions Inc. DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other key metrics.
- Instant Calculations: The model automatically recalculates the intrinsic value of ACV Auctions Inc. (ACVA).
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment strategies or financial assessments.
Why Choose ACV Auctions Inc. (ACVA) Calculator?
- All-in-One Solution: Combines auction analytics, market trends, and valuation metrics seamlessly.
- Flexible Parameters: Modify highlighted fields to explore different auction scenarios.
- In-Depth Analysis: Automatically computes ACV Auctions’ market value and projected returns.
- Integrated Data: Access to historical auction results and future forecasts for precise evaluations.
- Expert-Level Features: Perfect for auctioneers, investors, and market analysts.
Who Should Use ACV Auctions Inc. (ACVA)?
- Automotive Dealers: Leverage data-driven insights to enhance vehicle auction strategies.
- Investors: Analyze market trends and performance metrics for informed investment decisions.
- Market Analysts: Evaluate auction dynamics to provide comprehensive reports on the automotive sector.
- Students and Educators: Explore real-time auction data for hands-on learning in business and finance.
- Tech Savvy Users: Gain an understanding of how innovative auction technologies are reshaping the automotive market.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled ACV Auctions Inc. (ACVA) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models detailing intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for ACV Auctions Inc. (ACVA).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.
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.