Amtech Systems, Inc. (ASYS) DCF Valuation

Valoración de DCF de AMTech Systems, Inc. (ASSYS)

US | Technology | Semiconductors | NASDAQ
Amtech Systems, Inc. (ASYS) 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

Amtech Systems, Inc. (ASYS) Bundle

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

TOTAL:

¡Mejore sus estrategias de inversión con la calculadora DCF de AMTech Systems, Inc. (ASSYS)! Utilice datos financieros auténticos, ajuste las proyecciones y gastos de crecimiento, y observe instantáneamente cómo estos cambios afectan el valor intrínseco de Amtech Systems, Inc. (ASST).


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 65.5 85.2 106.3 113.3 101.2 114.1 128.6 144.9 163.3 184.1
Revenue Growth, % 0 30.16 24.76 6.6 -10.68 12.71 12.71 12.71 12.71 12.71
EBITDA .8 5.2 6.6 -9.7 -3.9 .3 .3 .3 .4 .4
EBITDA, % 1.24 6.11 6.16 -8.52 -3.88 0.22375 0.22375 0.22375 0.22375 0.22375
Depreciation 1.1 1.4 1.7 5.0 3.0 2.8 3.2 3.6 4.0 4.5
Depreciation, % 1.65 1.64 1.63 4.42 2.99 2.47 2.47 2.47 2.47 2.47
EBIT -.3 3.8 4.8 -14.7 -7.0 -2.6 -2.9 -3.2 -3.7 -4.1
EBIT, % -0.40939 4.47 4.54 -12.94 -6.87 -2.24 -2.24 -2.24 -2.24 -2.24
Total Cash 45.1 32.8 46.9 13.1 11.1 39.7 44.8 50.4 56.8 64.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 12.6 23.5 25.0 27.1 22.0
Account Receivables, % 19.26 27.64 23.53 23.92 21.73
Inventories 17.3 22.1 25.5 34.8 26.9 30.5 34.3 38.7 43.6 49.2
Inventories, % 26.39 25.91 23.98 30.75 26.54 26.71 26.71 26.71 26.71 26.71
Accounts Payable 2.7 8.2 7.3 10.8 5.4 8.1 9.1 10.3 11.6 13.1
Accounts Payable, % 4.09 9.66 6.87 9.54 5.29 7.09 7.09 7.09 7.09 7.09
Capital Expenditure -2.7 -3.0 -1.1 -2.9 -4.9 -3.7 -4.1 -4.7 -5.2 -5.9
Capital Expenditure, % -4.09 -3.54 -1.07 -2.56 -4.82 -3.21 -3.21 -3.21 -3.21 -3.21
Tax Rate, % -12.98 -12.98 -12.98 -12.98 -12.98 -12.98 -12.98 -12.98 -12.98 -12.98
EBITAT -.3 1.7 4.5 -12.2 -7.9 -2.1 -2.4 -2.7 -3.1 -3.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -29.1 -10.1 -.8 -18.0 -2.1 -8.4 -9.6 -10.8 -12.2 -13.7
WACC, % 10.03 9.57 9.97 9.89 10.03 9.9 9.9 9.9 9.9 9.9
PV UFCF
SUM PV UFCF -40.6
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) -14
Terminal Value -222
Present Terminal Value -139
Enterprise Value -179
Net Debt 6
Equity Value -186
Diluted Shares Outstanding, MM 14
Equity Value Per Share -13.07

What You Will Get

  • Real ASYS Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Amtech's future performance.
  • User-Friendly Interface: Designed for professionals but easy for newcomers to navigate.

Key Features

  • Pre-Loaded Data: Amtech Systems, Inc.'s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: View Amtech Systems, Inc.'s intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts illustrate valuation results and key metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.

How It Works

  1. Step 1: Download the Excel file for Amtech Systems, Inc. (ASYS).
  2. Step 2: Review the pre-filled financial data and forecasts for Amtech Systems.
  3. Step 3: Modify 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 adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment decisions regarding Amtech Systems, Inc. (ASYS).

Why Choose Amtech Systems, Inc. (ASYS)?

  • Save Time: Quickly access pre-built models without starting from scratch.
  • Enhance Accuracy: Utilize dependable financial data and formulas to minimize valuation errors.
  • Fully Customizable: Adjust the model to align with your specific assumptions and forecasts.
  • Easy to Understand: Intuitive charts and outputs simplify the analysis of results.
  • Preferred by Professionals: Crafted for experts who prioritize precision and functionality.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Amtech Systems, Inc. (ASYS) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Amtech Systems, Inc. (ASYS).
  • Consultants: Deliver professional valuation insights on Amtech Systems, Inc. (ASYS) to clients quickly and accurately.
  • Business Owners: Understand how companies like Amtech Systems, Inc. (ASYS) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Amtech Systems, Inc. (ASYS).

What the Template Contains

  • Pre-Filled Data: Includes Amtech Systems, Inc. (ASYS) historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Amtech Systems, Inc. (ASYS) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.