|
Angel Oak Mortgage, Inc. (AOMR) DCF -Bewertung
US | Real Estate | REIT - Mortgage | 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
Angel Oak Mortgage, Inc. (AOMR) Bundle
Bewerten Sie die finanziellen Aussichten von Angel Oak Mortgage, Inc. (AOMR) wie ein Experte! Dieser (AOMR) DCF-Taschenrechner verfügt über vorgefüllte Finanzdaten und bietet vollständige Flexibilität, um das Umsatzwachstum, WACC, Margen und andere wesentliche Annahmen zu ändern, um sich mit Ihren Prognosen auszurichten.
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 | 11.8 | 10.4 | 41.8 | -158.0 | 54.9 | 39.5 | 28.4 | 20.5 | 14.7 | 10.6 |
| Revenue Growth, % | 0 | -11.99 | 302.17 | -478.22 | -134.74 | -28 | -28 | -28 | -28 | -28 |
| EBITDA | 13.1 | 8.2 | 34.2 | -128.3 | 102.0 | 35.0 | 25.2 | 18.1 | 13.0 | 9.4 |
| EBITDA, % | 110.93 | 79.3 | 81.87 | 81.21 | 185.94 | 88.48 | 88.48 | 88.48 | 88.48 | 88.48 |
| Depreciation | 5.8 | 11.8 | 21.4 | 235.1 | 67.1 | 15.8 | 11.4 | 8.2 | 5.9 | 4.3 |
| Depreciation, % | 48.97 | 113.56 | 51.34 | -148.84 | 122.21 | 40.06 | 40.06 | 40.06 | 40.06 | 40.06 |
| EBIT | 7.3 | -3.6 | 12.7 | -363.4 | 35.0 | 17.5 | 12.6 | 9.1 | 6.5 | 4.7 |
| EBIT, % | 61.95 | -34.25 | 30.53 | 230.05 | 63.72 | 44.39 | 44.39 | 44.39 | 44.39 | 44.39 |
| Total Cash | 7.4 | 43.6 | 40.8 | 29.3 | 41.6 | 25.1 | 18.1 | 13.0 | 9.4 | 6.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4.2 | 5.1 | 26.0 | 17.5 | 7.5 | 11.8 | 8.5 | 6.1 | 4.4 | 3.2 |
| Account Receivables, % | 35.62 | 48.84 | 62.22 | -11.08 | 13.67 | 29.86 | 29.86 | 29.86 | 29.86 | 29.86 |
| Inventories | -.1 | .0 | -2.4 | -14.8 | .0 | .2 | .2 | .1 | .1 | .1 |
| Inventories, % | -0.50008 | 0.0000096302 | -5.81 | 9.34 | 0 | 0.60562 | 0.60562 | 0.60562 | 0.60562 | 0.60562 |
| Accounts Payable | .4 | .1 | 1.3 | 1,008.6 | 392.8 | .6 | .4 | .3 | .2 | .2 |
| Accounts Payable, % | 3.68 | 0.96302 | 3.07 | -638.54 | 715.92 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 |
| Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Rate, % | 3.56 | 3.56 | 3.56 | 3.56 | 3.56 | 3.56 | 3.56 | 3.56 | 3.56 | 3.56 |
| EBITAT | 7.3 | -3.6 | 11.9 | -356.8 | 33.7 | 17.1 | 12.3 | 8.9 | 6.4 | 4.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 9.4 | 7.0 | 16.0 | 906.4 | -519.8 | -363.8 | 26.9 | 19.4 | 13.9 | 10.0 |
| WACC, % | 4.92 | 4.92 | 4.67 | 4.86 | 4.79 | 4.83 | 4.83 | 4.83 | 4.83 | 4.83 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -286.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 10 | |||||||||
| Terminal Value | 362 | |||||||||
| Present Terminal Value | 286 | |||||||||
| Enterprise Value | 0 | |||||||||
| Net Debt | 1,418 | |||||||||
| Equity Value | -1,419 | |||||||||
| Diluted Shares Outstanding, MM | 25 | |||||||||
| Equity Value Per Share | -56.88 |
What You Will Get
- Real Angel Oak Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Angel Oak Mortgage, Inc. (AOMR).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to assess the effects of changes on AOMR’s fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections.
- Time-Saving and Accurate: Eliminate the need to build models from scratch while ensuring precision and adaptability.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Angel Oak Mortgage, Inc. (AOMR).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable inputs specific to AOMR.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates according to AOMR's financial outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Angel Oak Mortgage, Inc. (AOMR).
- Interactive Dashboard and Charts: Visual outputs present key valuation metrics for straightforward analysis of AOMR.
How It Works
- Step 1: Download the prebuilt Excel template featuring Angel Oak Mortgage, Inc. (AOMR) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly access recalculated results, including Angel Oak Mortgage, Inc.'s (AOMR) intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or generate comprehensive reports.
Why Choose Angel Oak Mortgage, Inc. (AOMR) Calculator?
- All-in-One Solution: Combines mortgage analysis, investment metrics, and risk assessment tools.
- Flexible Parameters: Modify highlighted fields to explore different mortgage scenarios.
- In-Depth Analysis: Automatically computes intrinsic value and cash flow projections for AOMR.
- Rich Data Set: Access to both historical and projected data for precise evaluations.
- Expert-Level Resource: Perfect for mortgage professionals, investors, and financial advisors.
Who Should Use This Product?
- Investors: Evaluate Angel Oak Mortgage, Inc. (AOMR) for informed investment decisions.
- CFOs and Financial Analysts: Optimize valuation methods and assess financial forecasts for AOMR.
- Startup Founders: Discover how mortgage companies like Angel Oak are valued in the market.
- Consultants: Provide comprehensive valuation analyses and reports for clients interested in AOMR.
- Students and Educators: Utilize real-world examples from Angel Oak to enhance learning of valuation strategies.
What the Template Contains
- Historical Data: Includes Angel Oak Mortgage, Inc.'s (AOMR) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Angel Oak Mortgage, Inc.'s (AOMR) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital specific to Angel Oak Mortgage, Inc. (AOMR).
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions for Angel Oak Mortgage, Inc. (AOMR).
- Quarterly and Annual Statements: A complete breakdown of Angel Oak Mortgage, Inc.'s (AOMR) financials.
- Interactive Dashboard: Visualize valuation results and projections for Angel Oak Mortgage, Inc. (AOMR) 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.