Atmus Filtration Technologies Inc. (ATMU) DCF Valuation

Valoración de DCF de ATMUS Filtration Technologies Inc. (ATMU)

US | Industrials | Industrial - Pollution & Treatment Controls | NYSE
Atmus Filtration Technologies Inc. (ATMU) 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

Compatible con MAC / PC, completamente desbloqueado

No Se Necesita Experiencia; Fáciles De Seguir

Atmus Filtration Technologies Inc. (ATMU) Bundle

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

TOTAL:

¡Evalúe las perspectivas financieras de Atmus Filtration Technologies Inc. (ATMU) como un experto! Esta calculadora DCF (ATMU) proporciona datos financieros previamente llenos y ofrece una flexibilidad completa para modificar el crecimiento de los ingresos, WACC, los márgenes y otros supuestos cruciales para alinearse con sus proyecciones.


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 1,232.6 1,438.8 1,562.1 1,628.1 1,669.6 1,797.2 1,934.5 2,082.4 2,241.5 2,412.8
Revenue Growth, % 0 16.73 8.57 4.23 2.55 7.64 7.64 7.64 7.64 7.64
EBITDA 221.7 239.6 234.3 273.7 266.2 296.2 318.8 343.1 369.4 397.6
EBITDA, % 17.99 16.65 15 16.81 15.94 16.48 16.48 16.48 16.48 16.48
Depreciation 20.7 21.0 21.6 21.5 .0 21.0 22.6 24.3 26.2 28.2
Depreciation, % 1.68 1.46 1.38 1.32 0 1.17 1.17 1.17 1.17 1.17
EBIT 201.0 218.6 212.7 252.2 266.2 275.2 296.2 318.8 343.2 369.4
EBIT, % 16.31 15.19 13.62 15.49 15.94 15.31 15.31 15.31 15.31 15.31
Total Cash 17.7 -9.8 -9.4 168.0 184.3 77.3 83.2 89.6 96.4 103.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 199.3 222.7 236.0 246.8 254.2
Account Receivables, % 16.17 15.48 15.11 15.16 15.23
Inventories 198.2 245.8 251.8 250.0 266.6 289.7 311.9 335.7 361.4 389.0
Inventories, % 16.08 17.08 16.12 15.36 15.97 16.12 16.12 16.12 16.12 16.12
Accounts Payable 172.6 140.1 145.9 174.2 193.1 198.9 214.1 230.5 248.1 267.1
Accounts Payable, % 14 9.74 9.34 10.7 11.57 11.07 11.07 11.07 11.07 11.07
Capital Expenditure -26.5 -31.9 -33.4 -45.8 -48.6 -44.0 -47.3 -50.9 -54.8 -59.0
Capital Expenditure, % -2.15 -2.22 -2.14 -2.81 -2.91 -2.45 -2.45 -2.45 -2.45 -2.45
Tax Rate, % 20.95 20.95 20.95 20.95 20.95 20.95 20.95 20.95 20.95 20.95
EBITAT 143.1 170.7 169.2 190.8 210.4 211.1 227.2 244.6 263.2 283.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -87.6 56.3 143.9 185.8 156.7 147.7 174.4 187.7 202.0 217.5
WACC, % 11.24 11.33 11.34 11.3 11.34 11.31 11.31 11.31 11.31 11.31
PV UFCF
SUM PV UFCF 668.4
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 220
Terminal Value 2,130
Present Terminal Value 1,247
Enterprise Value 1,915
Net Debt 408
Equity Value 1,507
Diluted Shares Outstanding, MM 84
Equity Value Per Share 18.03

What You Will Receive

  • Authentic Atmus Data: Comprehensive financials, including revenue and EBIT, derived from actual and forecasted figures.
  • Complete Customization: Modify all essential parameters (highlighted cells) such as WACC, growth %, and tax rates.
  • Immediate Valuation Updates: Automatic recalculations to assess the effects of changes on Atmus’ fair value.
  • Flexible Excel Template: Designed for swift modifications, scenario analysis, and in-depth projections.
  • Efficient and Precise: Eliminate the need to build models from the ground up while ensuring accuracy and adaptability.

Core Features

  • Customizable Forecast Variables: Adjust essential inputs such as revenue growth, EBITDA margins, and capital expenditures.
  • Instant DCF Valuation: Generates intrinsic value, NPV, and other financial metrics in real-time.
  • Industry-Leading Precision: Leverages Atmus Filtration Technologies Inc.'s (ATMU) actual financial data for accurate valuation results.
  • Simplified Scenario Analysis: Easily experiment with various assumptions and compare results effortlessly.
  • Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.

How It Operates

  1. Download the Template: Gain immediate access to the Excel-based ATMU DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically calculates the intrinsic value of Atmus Filtration Technologies Inc. (ATMU).
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial strategy.

Why Choose Atmus Filtration Technologies Inc. (ATMU) Calculator?

  • Time-Saving: Eliminate the hassle of building a DCF model from scratch – our tool is ready for immediate use.
  • Enhanced Accuracy: Dependable financial data and precise formulas help minimize valuation errors.
  • Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
  • User-Friendly: Intuitive charts and outputs facilitate easy interpretation of results.
  • Endorsed by Professionals: Crafted for experts who prioritize accuracy and ease of use.

Who Can Benefit from Atmus Filtration Technologies Inc. (ATMU)?

  • Environmental Science Students: Understand filtration technologies and analyze case studies with real-world data.
  • Researchers: Integrate advanced filtration models into your academic studies and projects.
  • Investors: Validate your investment hypotheses and evaluate the market performance of Atmus Filtration Technologies Inc. (ATMU).
  • Industry Analysts: Enhance your analysis with a customizable model tailored for filtration technologies.
  • Entrepreneurs: Discover insights into the filtration industry by examining larger companies like Atmus Filtration Technologies Inc. (ATMU).

Contents of the Template

  • Preloaded ATMU Data: Comprehensive historical and projected financial datasets, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Advanced sheets designed for calculating intrinsic value and Weighted Average Cost of Capital.
  • Customizable Inputs: Cells highlighted in yellow to allow for adjustments in revenue growth, tax rates, and discount rates.
  • Financial Statements: Detailed annual and quarterly financials for in-depth analysis.
  • Key Ratios: Critical profitability, leverage, and efficiency ratios for performance assessment.
  • Dashboard and Charts: Visual representations of valuation results and underlying assumptions.


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.