|
Azenta, Inc. (AZTA) DCF -Bewertung
US | Healthcare | Medical - Instruments & Supplies | NASDAQ
|
- ✓ 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
Azenta, Inc. (AZTA) Bundle
Unser (AZTA) DCF-Taschenrechner entwickelt für Genauigkeit und ermöglicht es Ihnen, die Bewertung von Azenta, Inc. mithilfe realer Finanzdaten zu bewerten und gleichzeitig eine vollständige Flexibilität anzubieten, um alle wesentlichen Parameter für erweiterte Projektionen zu ändern.
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 | 897.3 | 513.7 | 555.5 | 665.1 | 656.3 | 629.7 | 604.2 | 579.8 | 556.3 | 533.7 |
| Revenue Growth, % | 0 | -42.75 | 8.14 | 19.73 | -1.32 | -4.05 | -4.05 | -4.05 | -4.05 | -4.05 |
| EBITDA | 28.1 | 9.9 | 48.4 | 55.2 | 21.8 | 32.0 | 30.7 | 29.4 | 28.2 | 27.1 |
| EBITDA, % | 3.14 | 1.93 | 8.7 | 8.29 | 3.32 | 5.08 | 5.08 | 5.08 | 5.08 | 5.08 |
| Depreciation | 65.5 | 56.9 | 53.7 | 85.6 | 90.7 | 68.9 | 66.1 | 63.5 | 60.9 | 58.4 |
| Depreciation, % | 7.3 | 11.07 | 9.67 | 12.87 | 13.83 | 10.95 | 10.95 | 10.95 | 10.95 | 10.95 |
| EBIT | -37.3 | -46.9 | -5.3 | -30.4 | -68.9 | -37.0 | -35.5 | -34.0 | -32.6 | -31.3 |
| EBIT, % | -4.16 | -9.14 | -0.96256 | -4.58 | -10.5 | -5.87 | -5.87 | -5.87 | -5.87 | -5.87 |
| Total Cash | 295.7 | 227.5 | 1,570.0 | 1,017.8 | 462.1 | 437.9 | 420.1 | 403.1 | 386.8 | 371.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 94.8 | 119.9 | 163.8 | 156.5 | 172.7 | 142.6 | 136.8 | 131.3 | 126.0 | 120.9 |
| Account Receivables, % | 10.56 | 23.34 | 29.48 | 23.54 | 26.31 | 22.65 | 22.65 | 22.65 | 22.65 | 22.65 |
| Inventories | 114.8 | 60.4 | 85.5 | 128.2 | 115.3 | 96.7 | 92.8 | 89.0 | 85.4 | 82.0 |
| Inventories, % | 12.8 | 11.76 | 15.4 | 19.28 | 17.56 | 15.36 | 15.36 | 15.36 | 15.36 | 15.36 |
| Accounts Payable | 25.7 | 42.4 | 38.7 | 35.8 | 44.4 | 38.1 | 36.5 | 35.0 | 33.6 | 32.3 |
| Accounts Payable, % | 2.86 | 8.25 | 6.96 | 5.38 | 6.77 | 6.04 | 6.04 | 6.04 | 6.04 | 6.04 |
| Capital Expenditure | -39.9 | -52.8 | -77.4 | -39.4 | -37.4 | -50.8 | -48.7 | -46.7 | -44.8 | -43.0 |
| Capital Expenditure, % | -4.45 | -10.28 | -13.94 | -5.93 | -5.7 | -8.06 | -8.06 | -8.06 | -8.06 | -8.06 |
| Tax Rate, % | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 |
| EBITAT | -32.3 | -27.7 | -6.1 | -14.3 | -67.6 | -28.9 | -27.7 | -26.6 | -25.5 | -24.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -190.7 | 22.4 | -102.5 | -6.4 | -8.9 | 31.6 | -2.1 | -2.0 | -1.9 | -1.8 |
| WACC, % | 10.8 | 10.77 | 10.81 | 10.76 | 10.81 | 10.79 | 10.79 | 10.79 | 10.79 | 10.79 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 23.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -2 | |||||||||
| Terminal Value | -28 | |||||||||
| Present Terminal Value | -17 | |||||||||
| Enterprise Value | 6 | |||||||||
| Net Debt | -252 | |||||||||
| Equity Value | 258 | |||||||||
| Diluted Shares Outstanding, MM | 53 | |||||||||
| Equity Value Per Share | 4.86 |
What You Will Get
- Real AZTA Financial Data: Pre-filled with Azenta, Inc.'s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Azenta, Inc.'s 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 Data Access: Azenta, Inc.'s (AZTA) complete historical financial records and projected forecasts.
- Customizable Assumptions: Adjust variables such as WACC, tax rates, revenue growth, and EBITDA margins.
- Real-Time Valuation: Instantly view the recalculated intrinsic value of Azenta, Inc. (AZTA).
- Visualized Insights: Dashboard graphs showcase valuation results and essential metrics.
- Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring Azenta, Inc.'s (AZTA) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly observe recalculated results, including Azenta, Inc.'s (AZTA) intrinsic value.
- Step 5: Make well-informed investment decisions or create reports using the generated outputs.
Why Choose This Calculator for Azenta, Inc. (AZTA)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Modify parameters effortlessly to suit your analysis needs.
- Real-Time Adjustments: Witness immediate changes in Azenta’s valuation as you tweak the inputs.
- Pre-Configured Data: Comes loaded with Azenta’s latest financial metrics for swift evaluations.
- Relied Upon by Experts: A go-to tool for investors and analysts aiming for informed decision-making.
Who Should Use This Product?
- Professional Investors: Create comprehensive and accurate valuation models for analyzing Azenta, Inc. (AZTA) investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Offer clients precise valuation insights for Azenta, Inc. (AZTA) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into how companies like Azenta, Inc. (AZTA) are valued in the technology sector.
What the Template Contains
- Historical Data: Includes Azenta, Inc.'s (AZTA) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Azenta, Inc.'s (AZTA) 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 Azenta, Inc.'s (AZTA) 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.