Alten S.A. (ATEPA) DCF Valuation

Alten S.A. (Ate.Pa) DCF -Bewertung

FR | Technology | Information Technology Services | EURONEXT
Alten S.A. (ATEPA) DCF Valuation
  • ✓ 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

Alten S.A. (ATE.PA) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Unabhängig davon, ob Sie ein Investor oder Analyst sind, ist dieser (Atepa) DCF-Taschenrechner Ihre Anlaufstelle für eine genaue Bewertung. Es wird mit echten Daten von Alten S.A. vorinstalliert, sodass Sie Prognosen anpassen und die Effekte in Echtzeit betrachten können.


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 2,624.0 2,331.9 2,925.2 3,783.1 4,068.8 4,589.5 5,176.9 5,839.4 6,586.7 7,429.6
Revenue Growth, % 0 -11.13 25.44 29.33 7.55 12.8 12.8 12.8 12.8 12.8
EBITDA 269.7 203.9 363.2 682.3 430.0 551.1 621.7 701.2 791.0 892.2
EBITDA, % 10.28 8.74 12.42 18.03 10.57 12.01 12.01 12.01 12.01 12.01
Depreciation 60.4 66.6 72.5 80.7 96.8 111.5 125.8 141.9 160.0 180.5
Depreciation, % 2.3 2.85 2.48 2.13 2.38 2.43 2.43 2.43 2.43 2.43
EBIT 209.3 137.4 290.7 601.5 333.2 439.6 495.9 559.3 630.9 711.7
EBIT, % 7.98 5.89 9.94 15.9 8.19 9.58 9.58 9.58 9.58 9.58
Total Cash 202.8 283.4 312.3 601.7 323.4 499.5 563.4 635.5 716.8 808.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 862.2 835.0 1,108.7 1,341.3 .0
Account Receivables, % 32.86 35.81 37.9 35.46 0
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0.0000000264 0 0.00000000529 0.00000000529 0.00000000529 0.00000000529 0.00000000529
Accounts Payable 90.1 99.1 126.8 138.8 160.7 180.3 203.4 229.4 258.7 291.8
Accounts Payable, % 3.43 4.25 4.34 3.67 3.95 3.93 3.93 3.93 3.93 3.93
Capital Expenditure -17.9 -12.3 -16.6 -26.1 -20.9 -27.4 -30.9 -34.8 -39.3 -44.3
Capital Expenditure, % -0.68266 -0.52759 -0.56735 -0.69052 -0.51448 -0.59652 -0.59652 -0.59652 -0.59652 -0.59652
Tax Rate, % 27.15 27.15 27.15 27.15 27.15 27.15 27.15 27.15 27.15 27.15
EBITAT 142.7 101.0 210.9 462.6 242.7 320.0 361.0 407.2 459.3 518.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -586.9 191.4 20.8 296.6 1,681.9 -879.9 312.1 352.1 397.1 448.0
WACC, % 10.57 10.6 10.59 10.61 10.59 10.59 10.59 10.59 10.59 10.59
PV UFCF
SUM PV UFCF 256.1
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 452
Terminal Value 4,716
Present Terminal Value 2,850
Enterprise Value 3,107
Net Debt 45
Equity Value 3,062
Diluted Shares Outstanding, MM 35
Equity Value Per Share 88.47

Your Benefits

  • Pre-Filled Financial Model: Utilize Alten S.A.'s (ATEPA) real data for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth rates, profit margins, WACC, and other critical factors.
  • Real-Time Calculations: Automatic updates provide instant feedback on your adjustments.
  • Professional-Grade Template: A polished Excel file tailored for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, allowing for repeated detailed forecasting.

Key Features

  • Comprehensive Historical Data: Alten S.A.'s (ATEPA) past financial statements and projected forecasts are readily available.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Calculations: Instantly view the intrinsic value of Alten S.A. (ATEPA) as it recalibrates in real time.
  • Visualized Insights: Dynamic dashboard charts represent valuation results and vital metrics clearly.
  • Precision Engineered: A professional-grade tool tailored for analysts, investors, and finance professionals.

How It Works

  • Download: Obtain the pre-built Excel file containing Alten S.A. (ATEPA)'s financial data.
  • Customize: Fine-tune projections such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: Real-time updates for intrinsic value and NPV calculations.
  • Test Scenarios: Generate multiple forecasts and quickly compare results.
  • Make Decisions: Leverage the valuation insights to inform your investment strategy.

Why Opt for the Alten S.A. Calculator?

  • Designed for Experts: A sophisticated tool tailored for financial analysts, CFOs, and consultants.
  • Accurate Financials: Alten S.A.'s [ATEPA] historical and projected financial data preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly explore various forecasts and assumptions.
  • Concise Outputs: Automatically determines intrinsic value, NPV, and essential metrics.
  • User-Friendly Interface: Step-by-step guidance to navigate the calculation process smoothly.

Who Can Benefit from Alten S.A. (ATEPA)?

  • Investors: Enhance your investment strategies with insights from a leading technology and engineering firm.
  • Financial Analysts: Utilize efficient tools and resources to streamline your valuation and analysis processes.
  • Consultants: Easily tailor reports and presentations for clients utilizing Alten's expertise and data.
  • Tech Enthusiasts: Expand your knowledge of industry trends and innovations through practical examples from Alten's projects.
  • Educators and Students: Leverage real-world case studies for a deeper understanding of finance and technology in the business landscape.

Contents of the Template

  • Pre-Filled Data: Features Alten S.A.'s (ATEPA) historical financial performance and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model with automatic computation capabilities.
  • Weighted Average Cost of Capital (WACC): A separate worksheet for determining WACC based on user-defined inputs.
  • Key Financial Ratios: Evaluate Alten S.A.'s (ATEPA) profitability, operational efficiency, and financial leverage.
  • Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax percentages.
  • Clear Dashboard: Visual representations and tables that summarize essential valuation outcomes.


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.

Es wurden keine passenden Produkte gefunden.