|
A10 Networks, Inc. (ATEN) DCF -Bewertung
US | Technology | Software - Infrastructure | 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
A10 Networks, Inc. (ATEN) Bundle
Erforschen Sie die finanziellen Aussichten von A10 Networks, Inc. (ATEN) mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Annahmen für Wachstum, Margen und Ausgaben ein, um den inneren Wert von A10 Networks, Inc. (ATEN) zu berechnen und Ihre Anlagestrategie zu verfeinern.
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 | 225.5 | 250.0 | 280.3 | 251.7 | 261.7 | 272.6 | 284.1 | 296.0 | 308.3 | 321.2 |
| Revenue Growth, % | 0 | 10.87 | 12.12 | -10.22 | 3.97 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 |
| EBITDA | 24.7 | 35.1 | 60.5 | 48.0 | 44.0 | 45.0 | 46.8 | 48.8 | 50.9 | 53.0 |
| EBITDA, % | 10.97 | 14.05 | 21.57 | 19.07 | 16.8 | 16.49 | 16.49 | 16.49 | 16.49 | 16.49 |
| Depreciation | 5.6 | 3.5 | 7.4 | 9.3 | .0 | 5.6 | 5.8 | 6.1 | 6.3 | 6.6 |
| Depreciation, % | 2.48 | 1.4 | 2.63 | 3.71 | 0 | 2.05 | 2.05 | 2.05 | 2.05 | 2.05 |
| EBIT | 19.1 | 31.6 | 53.1 | 38.6 | 44.0 | 39.4 | 41.0 | 42.8 | 44.5 | 46.4 |
| EBIT, % | 8.49 | 12.65 | 18.93 | 15.35 | 16.8 | 14.45 | 14.45 | 14.45 | 14.45 | 14.45 |
| Total Cash | 158.1 | 185.0 | 151.0 | 159.3 | 195.6 | 183.2 | 190.9 | 198.9 | 207.2 | 215.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 51.1 | 61.8 | 72.9 | 74.3 | 76.7 | 72.1 | 75.1 | 78.2 | 81.5 | 84.9 |
| Account Receivables, % | 22.64 | 24.71 | 26.01 | 29.52 | 29.3 | 26.44 | 26.44 | 26.44 | 26.44 | 26.44 |
| Inventories | 20.7 | 22.5 | 19.7 | 23.5 | 22.0 | 23.4 | 24.4 | 25.4 | 26.5 | 27.6 |
| Inventories, % | 9.19 | 8.98 | 7.02 | 9.35 | 8.41 | 8.59 | 8.59 | 8.59 | 8.59 | 8.59 |
| Accounts Payable | 4.9 | 6.9 | 6.7 | 7.0 | 12.5 | 8.1 | 8.4 | 8.8 | 9.2 | 9.6 |
| Accounts Payable, % | 2.15 | 2.74 | 2.4 | 2.79 | 4.79 | 2.97 | 2.97 | 2.97 | 2.97 | 2.97 |
| Capital Expenditure | -3.6 | -5.2 | -10.8 | -10.9 | -12.3 | -9.0 | -9.4 | -9.8 | -10.2 | -10.6 |
| Capital Expenditure, % | -1.58 | -2.07 | -3.85 | -4.33 | -4.69 | -3.3 | -3.3 | -3.3 | -3.3 | -3.3 |
| Tax Rate, % | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 |
| EBITAT | 17.8 | 94.9 | 47.2 | 35.3 | 37.9 | 36.2 | 37.7 | 39.3 | 40.9 | 42.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -47.1 | 82.7 | 35.3 | 28.8 | 30.3 | 31.5 | 30.5 | 31.8 | 33.1 | 34.5 |
| WACC, % | 9.76 | 9.79 | 9.74 | 9.75 | 9.72 | 9.75 | 9.75 | 9.75 | 9.75 | 9.75 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 122.5 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 36 | |||||||||
| Terminal Value | 526 | |||||||||
| Present Terminal Value | 330 | |||||||||
| Enterprise Value | 453 | |||||||||
| Net Debt | -83 | |||||||||
| Equity Value | 536 | |||||||||
| Diluted Shares Outstanding, MM | 75 | |||||||||
| Equity Value Per Share | 7.12 |
What You Will Get
- Real ATEN Financial Data: Pre-filled with A10 Networks’ historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See A10 Networks’ intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for A10 Networks, Inc. (ATEN).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for precise analysis.
- Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit A10 Networks' projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for A10 Networks, Inc. (ATEN).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for streamlined analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review A10 Networks, Inc.'s (ATEN) pre-filled financial data and forecasts.
- Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update instantly as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose This Calculator for A10 Networks, Inc. (ATEN)?
- Accuracy: Utilizes real A10 Networks financial data for precise calculations.
- Flexibility: Allows users to easily adjust and experiment with various inputs.
- Time-Saving: Eliminate the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and attention to detail expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users with all levels of financial modeling skills.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling A10 Networks, Inc. (ATEN) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for A10 Networks, Inc. (ATEN).
- Consultants: Deliver professional valuation insights on A10 Networks, Inc. (ATEN) to clients quickly and accurately.
- Business Owners: Understand how companies like A10 Networks, Inc. (ATEN) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to A10 Networks, Inc. (ATEN).
What the Template Contains
- Historical Data: Includes A10 Networks’ past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate A10 Networks’ 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 A10 Networks’ 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.