Atkore Inc. (ATKR) DCF Valuation

Valoración de DCF de Atkore Inc. (ATKR)

US | Industrials | Electrical Equipment & Parts | NYSE
Atkore Inc. (ATKR) 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

Atkore Inc. (ATKR) Bundle

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

TOTAL:

¡Obtenga dominio sobre su análisis de valoración de Atkore Inc. (ATKR) con nuestra calculadora DCF de vanguardia! Prelabastado con datos reales de ATKR, esta plantilla de Excel le permite ajustar los pronósticos y supuestos para determinar con precisión el valor intrínseco de Atkore Inc.


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 1,765.4 2,928.0 3,913.9 3,518.8 3,202.1 3,845.9 4,619.2 5,548.0 6,663.5 8,003.4
Revenue Growth, % 0 65.85 33.67 -10.1 -9 20.11 20.11 20.11 20.11 20.11
EBITDA 331.3 906.0 1,332.6 1,021.4 624.8 1,017.6 1,222.2 1,468.0 1,763.1 2,117.6
EBITDA, % 18.77 30.94 34.05 29.03 19.51 26.46 26.46 26.46 26.46 26.46
Depreciation 89.3 93.1 98.3 135.8 .0 112.4 135.0 162.1 194.7 233.8
Depreciation, % 5.06 3.18 2.51 3.86 0 2.92 2.92 2.92 2.92 2.92
EBIT 242.1 812.9 1,234.3 885.5 624.8 905.2 1,087.2 1,305.9 1,568.4 1,883.8
EBIT, % 13.71 27.76 31.54 25.17 19.51 23.54 23.54 23.54 23.54 23.54
Total Cash 284.5 576.3 388.8 388.1 351.4 521.0 625.7 751.5 902.7 1,084.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 298.2 524.9 528.9 559.9 489.9
Account Receivables, % 16.89 17.93 13.51 15.91 15.3
Inventories 199.1 286.0 454.5 493.9 524.7 485.2 582.7 699.9 840.6 1,009.7
Inventories, % 11.28 9.77 11.61 14.03 16.39 12.62 12.62 12.62 12.62 12.62
Accounts Payable 142.6 243.2 244.1 292.7 262.2 301.0 361.5 434.1 521.4 626.3
Accounts Payable, % 8.08 8.3 6.24 8.32 8.19 7.83 7.83 7.83 7.83 7.83
Capital Expenditure -33.8 -64.5 -135.8 -218.9 -149.9 -142.2 -170.8 -205.1 -246.3 -295.9
Capital Expenditure, % -1.91 -2.2 -3.47 -6.22 -4.68 -3.7 -3.7 -3.7 -3.7 -3.7
Tax Rate, % 19.48 19.48 19.48 19.48 19.48 19.48 19.48 19.48 19.48 19.48
EBITAT 182.5 612.7 936.7 718.5 503.1 703.0 844.4 1,014.2 1,218.1 1,463.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -116.7 428.2 727.7 613.8 361.8 629.6 648.5 778.9 935.5 1,123.6
WACC, % 10.77 10.77 10.78 10.84 10.83 10.8 10.8 10.8 10.8 10.8
PV UFCF
SUM PV UFCF 2,962.8
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 1,129
Terminal Value 10,965
Present Terminal Value 6,567
Enterprise Value 9,530
Net Debt 600
Equity Value 8,930
Diluted Shares Outstanding, MM 37
Equity Value Per Share 242.73

What You Will Get

  • Real ATKR Financial Data: Pre-filled with Atkore 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 Atkore 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 ATKR Data: Pre-loaded with Atkore Inc.’s historical financial performance and future growth projections.
  • Flexible Input Options: Modify revenue growth rates, profit margins, WACC, tax percentages, and capital expenditures as needed.
  • Interactive Valuation Model: Automatically recalculates Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive User Interface: Designed for ease of use, making it accessible for both professionals and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template containing Atkore Inc.'s (ATKR) data.
  • Step 2: Review 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 see the recalculated results, including Atkore Inc.'s (ATKR) intrinsic value.
  • Step 5: Use the outputs to make informed investment decisions or generate reports.

Why Choose This Calculator for Atkore Inc. (ATKR)?

  • Designed for Experts: A sophisticated tool utilized by analysts, CFOs, and industry consultants.
  • Accurate Financials: Atkore’s historical and projected financial data preloaded for precise analysis.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance makes the process straightforward.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessment in Atkore Inc. (ATKR).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Atkore Inc. (ATKR).
  • Students and Educators: Utilize real-world data to enhance financial modeling skills and teaching methodologies.
  • Industry Analysts: Gain a deeper understanding of how companies like Atkore Inc. (ATKR) are valued in the market landscape.

What the Atkore Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Atkore Inc. (ATKR).
  • Real-World Data: Atkore’s historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to evaluate different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Engaging charts and tables for clear, actionable insights.


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.