|
AVient Corporation (AVNT) DCF -Bewertung
US | Basic Materials | Chemicals - Specialty | 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
Avient Corporation (AVNT) Bundle
Master Your Avient Corporation (AVNT) Bewertungsanalyse mit unserem hochmodernen DCF-Taschenrechner! Diese Excel -Vorlage wird mit tatsächlichen AVNT -Daten vorinstalliert, sodass Sie die Vorhersagen und Annahmen anpassen können, um den inneren Wert der Luftfahrtunternehmen genau zu berechnen.
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 | 3,242.1 | 4,818.8 | 3,396.9 | 3,142.8 | 3,240.4 | 3,359.9 | 3,483.8 | 3,612.2 | 3,745.4 | 3,883.6 |
| Revenue Growth, % | 0 | 48.63 | -29.51 | -7.48 | 3.11 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 |
| EBITDA | 352.9 | 472.9 | 427.2 | 391.4 | 329.3 | 375.6 | 389.4 | 403.8 | 418.7 | 434.1 |
| EBITDA, % | 10.88 | 9.81 | 12.58 | 12.45 | 10.16 | 11.18 | 11.18 | 11.18 | 11.18 | 11.18 |
| Depreciation | 132.1 | 164.3 | 181.1 | 188.8 | .0 | 126.5 | 131.1 | 136.0 | 141.0 | 146.2 |
| Depreciation, % | 4.07 | 3.41 | 5.33 | 6.01 | 0 | 3.76 | 3.76 | 3.76 | 3.76 | 3.76 |
| EBIT | 220.8 | 308.6 | 246.1 | 202.6 | 329.3 | 249.1 | 258.3 | 267.8 | 277.7 | 287.9 |
| EBIT, % | 6.81 | 6.4 | 7.24 | 6.45 | 10.16 | 7.41 | 7.41 | 7.41 | 7.41 | 7.41 |
| Total Cash | 649.5 | 601.2 | 641.1 | 545.8 | 544.5 | 574.9 | 596.1 | 618.1 | 640.9 | 664.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 516.6 | 439.9 | 440.6 | 399.9 | 399.5 | 423.9 | 439.6 | 455.8 | 472.6 | 490.0 |
| Account Receivables, % | 15.93 | 9.13 | 12.97 | 12.72 | 12.33 | 12.62 | 12.62 | 12.62 | 12.62 | 12.62 |
| Inventories | 327.5 | 461.1 | 372.7 | 347.0 | 346.8 | 352.0 | 365.0 | 378.5 | 392.4 | 406.9 |
| Inventories, % | 10.1 | 9.57 | 10.97 | 11.04 | 10.7 | 10.48 | 10.48 | 10.48 | 10.48 | 10.48 |
| Accounts Payable | 471.7 | 429.5 | 454.4 | 432.3 | 417.4 | 426.5 | 442.3 | 458.6 | 475.5 | 493.0 |
| Accounts Payable, % | 14.55 | 8.91 | 13.38 | 13.76 | 12.88 | 12.7 | 12.7 | 12.7 | 12.7 | 12.7 |
| Capital Expenditure | -63.7 | -100.6 | -105.5 | -119.4 | -121.9 | -98.9 | -102.6 | -106.3 | -110.3 | -114.3 |
| Capital Expenditure, % | -1.96 | -2.09 | -3.11 | -3.8 | -3.76 | -2.94 | -2.94 | -2.94 | -2.94 | -2.94 |
| Tax Rate, % | 24.6 | 24.6 | 24.6 | 24.6 | 24.6 | 24.6 | 24.6 | 24.6 | 24.6 | 24.6 |
| EBITAT | 209.0 | 233.8 | 320.5 | 175.7 | 248.3 | 215.5 | 223.4 | 231.7 | 240.2 | 249.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -95.0 | 198.4 | 508.7 | 289.4 | 112.1 | 222.6 | 239.1 | 248.0 | 257.1 | 266.6 |
| WACC, % | 9.03 | 8.7 | 9.13 | 8.89 | 8.69 | 8.89 | 8.89 | 8.89 | 8.89 | 8.89 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 955.2 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 276 | |||||||||
| Terminal Value | 5,120 | |||||||||
| Present Terminal Value | 3,344 | |||||||||
| Enterprise Value | 4,299 | |||||||||
| Net Debt | 1,523 | |||||||||
| Equity Value | 2,777 | |||||||||
| Diluted Shares Outstanding, MM | 92 | |||||||||
| Equity Value Per Share | 30.18 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real AVNT financials.
- Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effect of your inputs on Avient Corporation’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive Avient Financials: Gain access to precise pre-loaded historical data and future forecasts.
- Tailorable Forecast Assumptions: Modify yellow-highlighted fields such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic adjustments to DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
- Suitable for All Users: An intuitive layout designed for investors, CFOs, and consultants alike.
How It Works
- Download: Get the pre-prepared Excel file featuring Avient Corporation’s (AVNT) financial data.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC as needed.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare their outcomes.
- Make Decisions: Utilize the valuation results to inform your investment strategy.
Why Choose This Calculator for Avient Corporation (AVNT)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Avient Corporation.
- Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Avient’s intrinsic value and Net Present Value.
- Preloaded Information: Historical and projected data provide reliable starting points for analysis.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on Avient Corporation.
Who Should Use This Product?
- Investors: Accurately assess Avient Corporation’s (AVNT) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis of Avient Corporation (AVNT).
- Consultants: Seamlessly modify the template for valuation reports tailored to clients interested in Avient Corporation (AVNT).
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading firms like Avient Corporation (AVNT).
- Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to Avient Corporation (AVNT).
What the Template Contains for Avient Corporation (AVNT)
- Preloaded AVNT Data: Historical and projected financial information, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets designed for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financials for in-depth analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to assess performance.
- Dashboard and Charts: Visual summaries of valuation results and underlying assumptions.
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.