|
Acuity Brands, Inc. (AYI) 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
Acuity Brands, Inc. (AYI) Bundle
Evaluieren Sie die Finanzaussichten von Acuity Brands, Inc. (AYI) mit Fachwissen! Dieser (AYI) DCF-Taschenrechner bietet Ihnen vorgefüllte Finanzdaten und die volle Flexibilität, um das Umsatzwachstum, WACC, Margen und andere wesentliche Annahmen zu ändern, um sich mit Ihren Vorhersagen auszurichten.
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 | 3,326.3 | 3,461.0 | 4,006.1 | 3,952.2 | 3,841.0 | 3,991.2 | 4,147.2 | 4,309.4 | 4,477.9 | 4,653.0 |
| Revenue Growth, % | 0 | 4.05 | 15.75 | -1.35 | -2.81 | 3.91 | 3.91 | 3.91 | 3.91 | 3.91 |
| EBITDA | 479.3 | 520.5 | 603.2 | 588.5 | 665.0 | 612.3 | 636.3 | 661.1 | 687.0 | 713.9 |
| EBITDA, % | 14.41 | 15.04 | 15.06 | 14.89 | 17.31 | 15.34 | 15.34 | 15.34 | 15.34 | 15.34 |
| Depreciation | 101.1 | 100.1 | 94.8 | 93.2 | 91.1 | 104.0 | 108.1 | 112.3 | 116.7 | 121.2 |
| Depreciation, % | 3.04 | 2.89 | 2.37 | 2.36 | 2.37 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 |
| EBIT | 378.2 | 420.4 | 508.4 | 495.3 | 573.9 | 508.3 | 528.2 | 548.9 | 570.3 | 592.6 |
| EBIT, % | 11.37 | 12.15 | 12.69 | 12.53 | 14.94 | 12.74 | 12.74 | 12.74 | 12.74 | 12.74 |
| Total Cash | 560.7 | 491.3 | 223.2 | 397.9 | 845.8 | 548.5 | 569.9 | 592.2 | 615.4 | 639.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 500.3 | 571.8 | 665.9 | 555.3 | 563.0 | 613.8 | 637.8 | 662.7 | 688.6 | 715.6 |
| Account Receivables, % | 15.04 | 16.52 | 16.62 | 14.05 | 14.66 | 15.38 | 15.38 | 15.38 | 15.38 | 15.38 |
| Inventories | 320.1 | 398.7 | 485.7 | 368.5 | 387.6 | 420.5 | 437.0 | 454.1 | 471.8 | 490.3 |
| Inventories, % | 9.62 | 11.52 | 12.12 | 9.32 | 10.09 | 10.54 | 10.54 | 10.54 | 10.54 | 10.54 |
| Accounts Payable | 326.5 | 391.5 | 397.8 | 285.7 | 352.3 | 378.8 | 393.6 | 409.0 | 425.0 | 441.6 |
| Accounts Payable, % | 9.82 | 11.31 | 9.93 | 7.23 | 9.17 | 9.49 | 9.49 | 9.49 | 9.49 | 9.49 |
| Capital Expenditure | -54.9 | -43.8 | -56.5 | -66.7 | -64.0 | -61.3 | -63.7 | -66.2 | -68.8 | -71.5 |
| Capital Expenditure, % | -1.65 | -1.27 | -1.41 | -1.69 | -1.67 | -1.54 | -1.54 | -1.54 | -1.54 | -1.54 |
| Tax Rate, % | 22.97 | 22.97 | 22.97 | 22.97 | 22.97 | 22.97 | 22.97 | 22.97 | 22.97 | 22.97 |
| EBITAT | 289.2 | 325.0 | 395.3 | 383.6 | 442.1 | 392.4 | 407.8 | 423.7 | 440.3 | 457.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -158.5 | 296.2 | 258.8 | 525.8 | 509.0 | 378.0 | 426.5 | 443.2 | 460.5 | 478.5 |
| WACC, % | 10.38 | 10.38 | 10.38 | 10.38 | 10.38 | 10.38 | 10.38 | 10.38 | 10.38 | 10.38 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,624.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 488 | |||||||||
| Terminal Value | 5,823 | |||||||||
| Present Terminal Value | 3,553 | |||||||||
| Enterprise Value | 5,177 | |||||||||
| Net Debt | -272 | |||||||||
| Equity Value | 5,450 | |||||||||
| Diluted Shares Outstanding, MM | 31 | |||||||||
| Equity Value Per Share | 173.30 |
What You Will Receive
- Authentic AYI Financial Data: Pre-filled with Acuity Brands’ historical and projected figures for accurate analysis.
- Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch Acuity Brands’ intrinsic value refresh immediately based on your modifications.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Design: Straightforward layout and clear guidelines suitable for all skill levels.
Key Features
- Real-Life AYI Data: Pre-filled with Acuity Brands' historical financials and future projections.
- Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Testing: Develop multiple forecasting scenarios to evaluate various valuation results.
- User-Friendly Design: Intuitive, organized, and suited for both professionals and novices.
How It Works
- Step 1: Download the prebuilt Excel template featuring Acuity Brands’ data included.
- Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see recalculated results, including Acuity Brands’ intrinsic value.
- Step 5: Make informed investment decisions or create reports using the generated outputs.
Why Choose This Calculator for Acuity Brands, Inc. (AYI)?
- Designed for Experts: A sophisticated tool favored by analysts, CFOs, and consultants.
- Accurate Data: Acuity Brands’ historical and projected financials preloaded for precision.
- Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance simplifies the entire calculation process.
Who Should Use This Product?
- Finance Students: Explore valuation methods and apply them to real-world data.
- Academics: Integrate industry-standard models into your teaching or research projects.
- Investors: Validate your hypotheses and assess valuation results for Acuity Brands, Inc. (AYI).
- Analysts: Enhance your efficiency with a ready-to-use, customizable DCF model.
- Small Business Owners: Understand how major public companies like Acuity Brands, Inc. (AYI) are evaluated.
What the Template Contains
- Historical Data: Includes Acuity Brands, Inc. (AYI)’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Acuity Brands, Inc. (AYI)’s 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 Acuity Brands, Inc. (AYI)’s 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.