|
Valoración de DCF de Aersale Corporation (ASLE)
US | Industrials | Airlines, Airports & Air Services | NASDAQ
|
- ✓ 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
AerSale Corporation (ASLE) Bundle
¿Buscas evaluar el valor intrínseco de Aersale Corporation? Nuestra calculadora ASLE DCF integra datos del mundo real con extensas características de personalización, lo que le permite refinar sus pronósticos y mejorar sus estrategias de inversión.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 304.2 | 208.9 | 340.4 | 408.5 | 334.5 | 362.5 | 392.9 | 425.8 | 461.5 | 500.1 |
| Revenue Growth, % | 0 | -31.32 | 62.94 | 20.01 | -18.12 | 8.38 | 8.38 | 8.38 | 8.38 | 8.38 |
| EBITDA | 55.3 | 24.4 | 69.7 | 66.9 | .0 | 48.4 | 52.4 | 56.8 | 61.6 | 66.7 |
| EBITDA, % | 18.18 | 11.68 | 20.46 | 16.37 | 0.01434965 | 13.34 | 13.34 | 13.34 | 13.34 | 13.34 |
| Depreciation | 30.1 | 24.2 | 13.0 | 11.0 | 10.8 | 22.6 | 24.5 | 26.6 | 28.8 | 31.2 |
| Depreciation, % | 9.89 | 11.59 | 3.82 | 2.69 | 3.23 | 6.24 | 6.24 | 6.24 | 6.24 | 6.24 |
| EBIT | 25.2 | .2 | 56.7 | 55.9 | -10.8 | 25.7 | 27.9 | 30.2 | 32.8 | 35.5 |
| EBIT, % | 8.3 | 0.09093596 | 16.64 | 13.68 | -3.22 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 |
| Total Cash | 17.5 | 29.3 | 130.2 | 147.2 | 5.9 | 69.5 | 75.3 | 81.6 | 88.4 | 95.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 51.9 | 50.2 | 42.6 | 28.3 | 32.9 | 51.0 | 55.3 | 59.9 | 64.9 | 70.3 |
| Account Receivables, % | 17.05 | 24.03 | 12.5 | 6.92 | 9.83 | 14.07 | 14.07 | 14.07 | 14.07 | 14.07 |
| Inventories | 57.9 | 85.2 | 81.8 | 117.5 | 177.8 | 120.2 | 130.2 | 141.1 | 153.0 | 165.8 |
| Inventories, % | 19.04 | 40.77 | 24.02 | 28.76 | 53.14 | 33.15 | 33.15 | 33.15 | 33.15 | 33.15 |
| Accounts Payable | 17.0 | 16.4 | 20.0 | 21.1 | 29.9 | 24.2 | 26.2 | 28.4 | 30.8 | 33.4 |
| Accounts Payable, % | 5.6 | 7.83 | 5.87 | 5.17 | 8.94 | 6.68 | 6.68 | 6.68 | 6.68 | 6.68 |
| Capital Expenditure | -38.1 | -7.3 | -3.9 | -15.6 | -11.4 | -17.7 | -19.1 | -20.8 | -22.5 | -24.4 |
| Capital Expenditure, % | -12.53 | -3.48 | -1.14 | -3.82 | -3.4 | -4.87 | -4.87 | -4.87 | -4.87 | -4.87 |
| Tax Rate, % | 27.56 | 27.56 | 27.56 | 27.56 | 27.56 | 27.56 | 27.56 | 27.56 | 27.56 | 27.56 |
| EBITAT | 19.9 | .2 | 42.8 | 42.4 | -7.8 | 19.7 | 21.3 | 23.1 | 25.1 | 27.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -80.9 | -9.2 | 66.6 | 17.5 | -64.5 | 58.5 | 14.4 | 15.6 | 16.9 | 18.4 |
| WACC, % | 5.02 | 5.03 | 5 | 5.01 | 4.98 | 5.01 | 5.01 | 5.01 | 5.01 | 5.01 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 110.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 19 | |||||||||
| Terminal Value | 622 | |||||||||
| Present Terminal Value | 487 | |||||||||
| Enterprise Value | 598 | |||||||||
| Net Debt | 61 | |||||||||
| Equity Value | 537 | |||||||||
| Diluted Shares Outstanding, MM | 51 | |||||||||
| Equity Value Per Share | 10.43 |
What You Will Get
- Real ASLE Financial Data: Pre-filled with AerSale Corporation’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 AerSale Corporation’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 DCF Calculator: Features both unlevered and levered DCF valuation models tailored for AerSale Corporation (ASLE).
- WACC Calculator: Comes with a pre-configured Weighted Average Cost of Capital sheet that allows for customizable inputs.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates according to your analysis needs.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for AerSale Corporation (ASLE).
- Interactive Dashboard and Charts: Visual representations of key valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered AerSale Corporation (ASLE) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for AerSale Corporation’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose AerSale Corporation (ASLE)?
- Innovative Solutions: Cutting-edge services tailored for the aviation industry enhance operational efficiency.
- Expertise You Can Trust: A team of seasoned professionals ensures high-quality service and support.
- Comprehensive Offerings: A wide range of products and services meets diverse customer needs.
- Commitment to Safety: Adherence to strict safety standards guarantees reliable operations.
- Proven Track Record: Established reputation in the market for delivering exceptional results.
Who Should Use This Product?
- Finance Students: Understand valuation methodologies and practice them with real-world data on AerSale Corporation (ASLE).
- Academics: Integrate advanced financial models into your research or teaching materials focused on AerSale Corporation (ASLE).
- Investors: Validate your investment hypotheses and evaluate valuation scenarios for AerSale Corporation (ASLE).
- Analysts: Enhance your analysis process with a ready-to-use, adaptable DCF model tailored for AerSale Corporation (ASLE).
- Small Business Owners: Discover how major companies like AerSale Corporation (ASLE) are valued and analyzed in the market.
What the Template Contains
- Historical Data: Includes AerSale Corporation’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate AerSale Corporation’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 AerSale Corporation’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.