|
Avnet, Inc. (AVT) DCF Valoración
US | Technology | Technology Distributors | 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
Avnet, Inc. (AVT) Bundle
¡Explore las perspectivas financieras de Avnet, Inc. (AVT) con nuestra calculadora DCF fácil de usar! Ingrese sus suposiciones para el crecimiento, los márgenes y los costos para calcular el valor intrínseco de Avnet, Inc. (AVT) y dar forma a su enfoque de inversión.
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 | 17,634.3 | 19,534.7 | 24,310.7 | 26,536.9 | 23,757.1 | 25,771.0 | 27,955.6 | 30,325.3 | 32,896.0 | 35,684.5 |
| Revenue Growth, % | 0 | 10.78 | 24.45 | 9.16 | -10.48 | 8.48 | 8.48 | 8.48 | 8.48 | 8.48 |
| EBITDA | 237.5 | 451.1 | 1,088.9 | 1,376.8 | 1,055.6 | 915.7 | 993.4 | 1,077.6 | 1,168.9 | 1,268.0 |
| EBITDA, % | 1.35 | 2.31 | 4.48 | 5.19 | 4.44 | 3.55 | 3.55 | 3.55 | 3.55 | 3.55 |
| Depreciation | 242.9 | 188.7 | 155.2 | 143.0 | 140.5 | 211.9 | 229.9 | 249.4 | 270.5 | 293.5 |
| Depreciation, % | 1.38 | 0.96597 | 0.63843 | 0.53889 | 0.59138 | 0.82241 | 0.82241 | 0.82241 | 0.82241 | 0.82241 |
| EBIT | -5.4 | 262.4 | 933.7 | 1,233.7 | 915.1 | 703.8 | 763.5 | 828.2 | 898.4 | 974.5 |
| EBIT, % | -0.03042361 | 1.34 | 3.84 | 4.65 | 3.85 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 |
| Total Cash | 477.0 | 199.7 | 153.7 | 288.2 | 310.9 | 348.1 | 377.7 | 409.7 | 444.4 | 482.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,928.4 | 3,576.1 | 4,301.0 | 4,763.8 | 4,391.2 | 4,589.3 | 4,978.3 | 5,400.3 | 5,858.1 | 6,354.7 |
| Account Receivables, % | 16.61 | 18.31 | 17.69 | 17.95 | 18.48 | 17.81 | 17.81 | 17.81 | 17.81 | 17.81 |
| Inventories | 2,732.0 | 3,236.8 | 4,244.1 | 5,465.0 | 5,468.7 | 4,800.3 | 5,207.2 | 5,648.6 | 6,127.4 | 6,646.8 |
| Inventories, % | 15.49 | 16.57 | 17.46 | 20.59 | 23.02 | 18.63 | 18.63 | 18.63 | 18.63 | 18.63 |
| Accounts Payable | 1,754.1 | 2,401.4 | 3,431.7 | 3,373.8 | 3,345.5 | 3,255.0 | 3,530.9 | 3,830.2 | 4,154.9 | 4,507.1 |
| Accounts Payable, % | 9.95 | 12.29 | 14.12 | 12.71 | 14.08 | 12.63 | 12.63 | 12.63 | 12.63 | 12.63 |
| Capital Expenditure | -73.5 | -50.4 | -48.9 | -194.7 | -226.5 | -132.1 | -143.3 | -155.4 | -168.6 | -182.9 |
| Capital Expenditure, % | -0.41689 | -0.25781 | -0.20115 | -0.7336 | -0.95331 | -0.51255 | -0.51255 | -0.51255 | -0.51255 | -0.51255 |
| Tax Rate, % | 21.12 | 21.12 | 21.12 | 21.12 | 21.12 | 21.12 | 21.12 | 21.12 | 21.12 | 21.12 |
| EBITAT | -1.2 | 293.0 | 775.8 | 967.6 | 721.8 | 511.6 | 554.9 | 602.0 | 653.0 | 708.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -3,738.2 | -73.9 | 180.2 | -825.6 | 976.4 | 971.2 | 121.5 | 131.8 | 143.0 | 155.1 |
| WACC, % | 6.9 | 9.62 | 9.02 | 8.86 | 8.87 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,304.7 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 156 | |||||||||
| Terminal Value | 1,912 | |||||||||
| Present Terminal Value | 1,263 | |||||||||
| Enterprise Value | 2,567 | |||||||||
| Net Debt | 2,816 | |||||||||
| Equity Value | -249 | |||||||||
| Diluted Shares Outstanding, MM | 92 | |||||||||
| Equity Value Per Share | -2.71 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real AVT financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effects of your inputs on Avnet’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Accurate Avnet Financials: Gain access to reliable pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
- Real-time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow evaluations.
- Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
- Designed for All Users: An intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based AVT DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates Avnet's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Utilize the results to inform your investment or financial strategy.
Why Choose This Calculator for Avnet, Inc. (AVT)?
- User-Friendly Interface: Tailored for both novice users and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Valuation: Observe immediate updates to Avnet’s valuation with each input change.
- Preloaded Financials: Comes equipped with Avnet’s current financial data for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Investors: Accurately estimate Avnet, Inc.’s (AVT) fair value before making investment decisions.
- CFOs: Leverage a professional-grade DCF model for financial reporting and analysis of Avnet, Inc. (AVT).
- Consultants: Quickly adapt the template for valuation reports for clients focused on Avnet, Inc. (AVT).
- Entrepreneurs: Gain insights into financial modeling used by leading companies like Avnet, Inc. (AVT).
- Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to Avnet, Inc. (AVT).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Avnet, Inc. (AVT) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Avnet, Inc. (AVT).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.