|
Axos Financial, Inc. (AX) DCF -Bewertung |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Axos Financial, Inc. (AX) Bundle
Unabhängig davon, ob Sie ein Anleger oder Analyst sind, ist dieser (AX) DCF-Taschenrechner Ihr Anlaufwerk für eine genaue Bewertung. Mit realen Daten von Axos Financial, Inc. geladen, können Sie Prognosen anpassen und die Auswirkungen in Echtzeit beobachten.
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 | 572.4 | 632.9 | 705.3 | 890.2 | 1,059.2 | 1,237.2 | 1,445.0 | 1,687.8 | 1,971.4 | 2,302.7 |
| Revenue Growth, % | 0 | 10.56 | 11.45 | 26.21 | 18.99 | 16.8 | 16.8 | 16.8 | 16.8 | 16.8 |
| EBITDA | 297.6 | 340.5 | 375.5 | 455.1 | 662.6 | 674.8 | 788.1 | 920.6 | 1,075.2 | 1,255.9 |
| EBITDA, % | 52 | 53.8 | 53.23 | 51.13 | 62.55 | 54.54 | 54.54 | 54.54 | 54.54 | 54.54 |
| Depreciation | 35.0 | 34.7 | 35.5 | 23.4 | 27.1 | 54.0 | 63.0 | 73.6 | 86.0 | 100.5 |
| Depreciation, % | 6.11 | 5.49 | 5.03 | 2.63 | 2.56 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 |
| EBIT | 262.6 | 305.7 | 340.0 | 431.7 | 635.5 | 620.8 | 725.1 | 846.9 | 989.2 | 1,155.4 |
| EBIT, % | 45.88 | 48.31 | 48.2 | 48.5 | 60 | 50.18 | 50.18 | 50.18 | 50.18 | 50.18 |
| Total Cash | 1,944.1 | 903.0 | 1,465.1 | 2,465.4 | 2,121.6 | 1,237.2 | 1,445.0 | 1,687.8 | 1,971.4 | 2,302.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | -2,399.7 | -2,035.4 | -2,388.1 | -2,899.4 | .0 | -989.7 | -1,156.0 | -1,350.3 | -1,577.1 | -1,842.1 |
| Inventories, % | -419.24 | -321.63 | -338.57 | -325.71 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | 347.6 | 535.4 | 511.7 | 445.5 | 301.1 | 733.3 | 856.5 | 1,000.4 | 1,168.5 | 1,364.8 |
| Accounts Payable, % | 60.73 | 84.61 | 72.54 | 50.04 | 28.43 | 59.27 | 59.27 | 59.27 | 59.27 | 59.27 |
| Capital Expenditure | -12.3 | -10.4 | -21.5 | -30.2 | -36.0 | -33.8 | -39.4 | -46.1 | -53.8 | -62.8 |
| Capital Expenditure, % | -2.15 | -1.65 | -3.05 | -3.39 | -3.4 | -2.73 | -2.73 | -2.73 | -2.73 | -2.73 |
| Tax Rate, % | 29.19 | 29.19 | 29.19 | 29.19 | 29.19 | 29.19 | 29.19 | 29.19 | 29.19 | 29.19 |
| EBITAT | 183.4 | 215.7 | 240.7 | 307.2 | 450.0 | 438.5 | 512.2 | 598.2 | 698.7 | 816.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 2,953.4 | 63.6 | 583.6 | 745.4 | -2,602.6 | 1,880.6 | 825.3 | 963.9 | 1,125.9 | 1,315.1 |
| WACC, % | 22.16 | 22.29 | 22.34 | 22.4 | 22.34 | 22.3 | 22.3 | 22.3 | 22.3 | 22.3 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,600.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,341 | |||||||||
| Terminal Value | 6,607 | |||||||||
| Present Terminal Value | 2,414 | |||||||||
| Enterprise Value | 6,014 | |||||||||
| Net Debt | -1,564 | |||||||||
| Equity Value | 7,579 | |||||||||
| Diluted Shares Outstanding, MM | 59 | |||||||||
| Equity Value Per Share | 129.05 |
What You Will Get
- Real Axos Financial Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Axos Financial, Inc. (AX).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Axos Financial.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Axos Financial, Inc.'s (AX) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections relevant to Axos Financial, Inc. (AX).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Axos Financial, Inc. (AX).
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Axos Financial, Inc. (AX).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
- Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates specific to Axos Financial.
- Integrated Financial Ratios: Assess profitability, leverage, and efficiency ratios for Axos Financial, Inc. (AX).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Axos Financial's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust assumptions.
- Step 5: Analyze the outputs and utilize the results for your investment decisions.
Why Choose This Calculator for Axos Financial, Inc. (AX)?
- User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
- Real-Time Valuation: Monitor immediate changes to Axos Financial’s valuation with each input modification.
- Preconfigured Data: Comes with Axos Financial’s actual financial metrics for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing portfolios related to Axos Financial, Inc. (AX).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Offer clients precise valuation insights for Axos Financial, Inc. (AX) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Finance Enthusiasts: Gain insights into how financial institutions like Axos Financial, Inc. (AX) are valued in the marketplace.
What the Template Contains
- Preloaded AX Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and 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.