Amcor plc (AMCR) DCF Valuation

AMCOR PLC (AMCR) DCF Valoración

CH | Consumer Cyclical | Packaging & Containers | NYSE
Amcor plc (AMCR) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Amcor plc (AMCR) Bundle

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

TOTAL:

¡Optimice su tiempo y aumente la precisión con nuestra calculadora DCF (AMCR)! Utilizando datos reales de AMCOR PLC y supuestos personalizables, esta herramienta le permite pronosticar, analizar y valorar AMCOR PLC como un inversor experimentado.


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 12,468.0 12,861.0 14,544.0 14,694.0 13,639.0 13,983.0 14,335.7 14,697.4 15,068.1 15,448.2
Revenue Growth, % 0 3.15 13.09 1.03 -7.18 2.52 2.52 2.52 2.52 2.52
EBITDA 1,638.3 2,000.0 1,776.0 2,084.0 1,845.0 1,918.8 1,967.2 2,016.8 2,067.7 2,119.9
EBITDA, % 13.14 15.55 12.21 14.18 13.53 13.72 13.72 13.72 13.72 13.72
Depreciation 607.2 573.0 580.0 573.0 587.0 601.7 616.9 632.5 648.4 664.8
Depreciation, % 4.87 4.46 3.99 3.9 4.3 4.3 4.3 4.3 4.3 4.3
EBIT 1,031.1 1,427.0 1,196.0 1,511.0 1,258.0 1,317.1 1,350.3 1,384.4 1,419.3 1,455.1
EBIT, % 8.27 11.1 8.22 10.28 9.22 9.42 9.42 9.42 9.42 9.42
Total Cash 743.0 850.0 775.0 689.0 588.0 752.2 771.2 790.6 810.6 831.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,616.0 1,864.0 1,935.0 1,875.0 1,846.0
Account Receivables, % 12.96 14.49 13.3 12.76 13.53
Inventories 1,832.0 1,991.0 2,439.0 2,213.0 2,031.0 2,150.5 2,204.7 2,260.3 2,317.4 2,375.8
Inventories, % 14.69 15.48 16.77 15.06 14.89 15.38 15.38 15.38 15.38 15.38
Accounts Payable 2,171.0 2,574.0 3,073.0 2,690.0 2,580.0 2,678.6 2,746.1 2,815.4 2,886.4 2,959.2
Accounts Payable, % 17.41 20.01 21.13 18.31 18.92 19.16 19.16 19.16 19.16 19.16
Capital Expenditure -400.0 -468.0 -527.0 -526.0 -492.0 -493.8 -506.3 -519.0 -532.1 -545.6
Capital Expenditure, % -3.21 -3.64 -3.62 -3.58 -3.61 -3.53 -3.53 -3.53 -3.53 -3.53
Tax Rate, % 19.51 19.51 19.51 19.51 19.51 19.51 19.51 19.51 19.51 19.51
EBITAT 764.9 1,123.2 863.5 1,265.8 1,012.5 1,025.6 1,051.5 1,078.0 1,105.2 1,133.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -304.9 1,224.2 896.5 1,215.8 1,208.5 1,083.4 1,128.1 1,156.6 1,185.8 1,215.7
WACC, % 6.56 6.64 6.53 6.72 6.66 6.62 6.62 6.62 6.62 6.62
PV UFCF
SUM PV UFCF 4,762.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,240
Terminal Value 26,826
Present Terminal Value 19,468
Enterprise Value 24,230
Net Debt 6,599
Equity Value 17,631
Diluted Shares Outstanding, MM 1,441
Equity Value Per Share 12.24

What You Will Get

  • Real AMCR Financials: Access to historical and projected data for precise valuation.
  • Adjustable Inputs: Customize WACC, tax rates, revenue growth, and capital expenditures.
  • Automatic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Amcor’s future performance.
  • Clear and Intuitive Design: Designed for professionals while remaining user-friendly for novices.

Key Features

  • Comprehensive DCF Calculator: Offers both unlevered and levered DCF valuation models tailored for Amcor plc (AMCR).
  • WACC Analysis Tool: Features a pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Inputs: Easily adjust growth projections, capital expenditures, and discount rates.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency metrics specific to Amcor plc (AMCR).
  • Interactive Dashboard and Visuals: Graphical representations highlight essential valuation metrics for streamlined analysis.

How It Works

  1. Step 1: Download the Excel file for Amcor plc (AMCR).
  2. Step 2: Review Amcor’s pre-filled financial data and projections.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for investment decisions.

Why Choose This Calculator for Amcor plc (AMCR)?

  • Accuracy: Utilizes real Amcor financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and test various input parameters.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and standards expected by CFOs.
  • User-Friendly: Intuitive design makes it accessible for users with varying levels of financial knowledge.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions regarding buying or selling Amcor plc (AMCR) stock.
  • Financial Analysts: Enhance valuation processes with ready-to-use financial models specific to Amcor plc (AMCR).
  • Consultants: Provide clients with accurate and swift valuation insights related to Amcor plc (AMCR).
  • Business Owners: Learn how major companies like Amcor plc (AMCR) are valued to inform your own business strategies.
  • Finance Students: Explore valuation techniques using real-world data and case studies involving Amcor plc (AMCR).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Amcor plc historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Amcor plc.
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.


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.

No products were found matching.