|
ATour Lifestyle Holdings Limited (ATAT) DCF -Bewertung
CN | Consumer Cyclical | Travel Lodging | 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
Atour Lifestyle Holdings Limited (ATAT) Bundle
Als Anleger oder Analyst ist dieser (ATAT) DCF-Taschenrechner Ihre Anlaufstelle für eine genaue Bewertung. Mit echten Daten aus ATour Lifestyle Holdings Limited können Sie Prognosen anpassen und die Auswirkungen sofort beobachten.
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 | 215.2 | 215.1 | 294.9 | 310.7 | 640.7 | 868.8 | 1,178.2 | 1,597.7 | 2,166.6 | 2,938.0 |
| Revenue Growth, % | 0 | -0.03439494 | 37.09 | 5.37 | 106.19 | 35.61 | 35.61 | 35.61 | 35.61 | 35.61 |
| EBITDA | 22.0 | 20.7 | 42.0 | 37.8 | 138.4 | 118.0 | 160.0 | 216.9 | 294.2 | 398.9 |
| EBITDA, % | 10.24 | 9.63 | 14.24 | 12.18 | 21.6 | 13.58 | 13.58 | 13.58 | 13.58 | 13.58 |
| Depreciation | 9.6 | 11.7 | 12.9 | 12.2 | 11.7 | 34.8 | 47.1 | 63.9 | 86.7 | 117.5 |
| Depreciation, % | 4.47 | 5.42 | 4.37 | 3.91 | 1.82 | 4 | 4 | 4 | 4 | 4 |
| EBIT | 12.4 | 9.0 | 29.1 | 25.7 | 126.7 | 83.2 | 112.8 | 153.0 | 207.5 | 281.4 |
| EBIT, % | 5.77 | 4.2 | 9.86 | 8.27 | 19.78 | 9.58 | 9.58 | 9.58 | 9.58 | 9.58 |
| Total Cash | 106.5 | 113.2 | 142.6 | 239.9 | 493.3 | 529.4 | 717.9 | 973.6 | 1,320.2 | 1,790.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 18.5 | 36.8 | 39.1 | 19.4 | 23.0 | 84.8 | 115.0 | 156.0 | 211.5 | 286.8 |
| Account Receivables, % | 8.58 | 17.13 | 13.26 | 6.25 | 3.59 | 9.76 | 9.76 | 9.76 | 9.76 | 9.76 |
| Inventories | 2.0 | 4.2 | 8.0 | 7.9 | 16.9 | 18.7 | 25.4 | 34.4 | 46.7 | 63.3 |
| Inventories, % | 0.93275 | 1.94 | 2.73 | 2.54 | 2.64 | 2.16 | 2.16 | 2.16 | 2.16 | 2.16 |
| Accounts Payable | 11.1 | 11.8 | 22.1 | 25.4 | 81.6 | 67.9 | 92.0 | 124.8 | 169.3 | 229.5 |
| Accounts Payable, % | 5.16 | 5.47 | 7.51 | 8.17 | 12.74 | 7.81 | 7.81 | 7.81 | 7.81 | 7.81 |
| Capital Expenditure | -18.9 | -15.6 | -9.1 | -5.4 | -5.7 | -37.8 | -51.3 | -69.6 | -94.4 | -127.9 |
| Capital Expenditure, % | -8.8 | -7.28 | -3.07 | -1.73 | -0.89422 | -4.35 | -4.35 | -4.35 | -4.35 | -4.35 |
| Tax Rate, % | 24.94 | 24.94 | 24.94 | 24.94 | 24.94 | 24.94 | 24.94 | 24.94 | 24.94 | 24.94 |
| EBITAT | 7.4 | 5.0 | 20.7 | 14.0 | 95.1 | 52.6 | 71.4 | 96.8 | 131.2 | 178.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -11.2 | -18.8 | 28.7 | 43.8 | 144.7 | -27.8 | 54.5 | 73.9 | 100.2 | 135.9 |
| WACC, % | 6.15 | 6.15 | 6.16 | 6.15 | 6.16 | 6.15 | 6.15 | 6.15 | 6.15 | 6.15 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 263.6 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 141 | |||||||||
| Terminal Value | 6,562 | |||||||||
| Present Terminal Value | 4,868 | |||||||||
| Enterprise Value | 5,132 | |||||||||
| Net Debt | -122 | |||||||||
| Equity Value | 5,254 | |||||||||
| Diluted Shares Outstanding, MM | 415 | |||||||||
| Equity Value Per Share | 12.67 |
What You Will Receive
- Accurate ATAT Financials: Access to historical data and forecasts for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Instant Calculations: Intrinsic value and NPV are generated automatically.
- Scenario Analysis: Evaluate various scenarios to assess Atour's future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Pre-Loaded Data: Historical financial statements and pre-filled forecasts for Atour Lifestyle Holdings Limited (ATAT).
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Instant Results: View Atour’s intrinsic value re-evaluated in real time.
- Clear Visual Outputs: Dashboard charts illustrate valuation results and essential metrics.
- Built for Accuracy: A comprehensive tool designed for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file.
- Step 2: Examine Atour Lifestyle Holdings Limited's (ATAT) pre-filled financial data and forecasts.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the results to inform your investment decisions.
Why Opt for This Calculator?
- Designed for Experts: A sophisticated tool favored by analysts, CFOs, and consultants.
- Up-to-Date Financials: Atour Lifestyle Holdings Limited’s (ATAT) historical and forecasted data preloaded for precision.
- Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Concise Results: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Detailed, step-by-step guidance to assist you throughout the process.
Who Can Benefit from Atour Lifestyle Holdings Limited (ATAT)?
- Finance Students: Explore valuation techniques and practice with real data specific to Atour Lifestyle Holdings.
- Academics: Integrate industry models into your teaching or research involving ATAT.
- Investors: Challenge your hypotheses and evaluate valuation results for Atour Lifestyle Holdings (ATAT).
- Analysts: Enhance efficiency with a customizable DCF model tailored for ATAT.
- Small Business Owners: Understand the analytical approaches taken for large public companies like Atour Lifestyle Holdings (ATAT).
Contents of the Template
- Pre-Filled DCF Model: Atour Lifestyle Holdings Limited’s (ATAT) financial data preloaded for immediate application.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Analyze Atour's (ATAT) profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, profit margins, and CAPEX to align with your projections.
- Financial Statements: Access annual and quarterly reports to facilitate in-depth analysis.
- Interactive Dashboard: Effortlessly visualize key valuation metrics and results.
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.