![]() |
Valoración de DCF de ATMUS Filtration Technologies Inc. (ATMU) |

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
¡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 | 277.3 | 298.5 | 321.3 | 345.8 | 372.2 |
Account Receivables, % | 16.17 | 15.48 | 15.11 | 15.16 | 15.23 | 15.43 | 15.43 | 15.43 | 15.43 | 15.43 |
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
- Download the Template: Gain immediate access to the Excel-based ATMU DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically calculates the intrinsic value of Atmus Filtration Technologies Inc. (ATMU).
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- 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.