|
Armstrong World Industries, Inc. (AWI) Valoración de DCF
US | Industrials | Construction | NYSE
|
- ✓ 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
Armstrong World Industries, Inc. (AWI) Bundle
¿Busca determinar el valor intrínseco de Armstrong World Industries, Inc.? Nuestra calculadora DCF (AWI) integra datos del mundo real con características de personalización completas, lo que le permite refinar sus pronósticos y tomar decisiones de inversión más informadas.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,038.1 | 936.9 | 1,106.6 | 1,233.1 | 1,295.2 | 1,375.6 | 1,461.0 | 1,551.7 | 1,648.0 | 1,750.3 |
| Revenue Growth, % | 0 | -9.75 | 18.11 | 11.43 | 5.04 | 6.21 | 6.21 | 6.21 | 6.21 | 6.21 |
| EBITDA | 309.8 | -13.0 | 283.1 | 309.0 | 434.3 | 309.9 | 329.1 | 349.5 | 371.2 | 394.3 |
| EBITDA, % | 29.84 | -1.39 | 25.58 | 25.06 | 33.53 | 22.53 | 22.53 | 22.53 | 22.53 | 22.53 |
| Depreciation | 72.1 | 84.0 | 96.5 | 83.7 | 89.2 | 105.4 | 111.9 | 118.9 | 126.3 | 134.1 |
| Depreciation, % | 6.95 | 8.97 | 8.72 | 6.79 | 6.89 | 7.66 | 7.66 | 7.66 | 7.66 | 7.66 |
| EBIT | 237.7 | -97.0 | 186.6 | 225.3 | 345.1 | 204.5 | 217.2 | 230.7 | 245.0 | 260.2 |
| EBIT, % | 22.9 | -10.35 | 16.86 | 18.27 | 26.64 | 14.86 | 14.86 | 14.86 | 14.86 | 14.86 |
| Total Cash | 45.3 | 136.9 | 98.1 | 106.0 | 70.8 | 115.3 | 122.4 | 130.0 | 138.1 | 146.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 115.1 | 80.6 | 110.5 | 114.2 | 111.8 | 130.9 | 139.0 | 147.6 | 156.8 | 166.5 |
| Account Receivables, % | 11.09 | 8.6 | 9.99 | 9.26 | 8.63 | 9.51 | 9.51 | 9.51 | 9.51 | 9.51 |
| Inventories | 68.5 | 81.5 | 90.2 | 110.0 | 104.0 | 111.1 | 118.0 | 125.4 | 133.2 | 141.4 |
| Inventories, % | 6.6 | 8.7 | 8.15 | 8.92 | 8.03 | 8.08 | 8.08 | 8.08 | 8.08 | 8.08 |
| Accounts Payable | 79.4 | 81.3 | 105.8 | 105.0 | 91.0 | 114.0 | 121.1 | 128.6 | 136.5 | 145.0 |
| Accounts Payable, % | 7.65 | 8.68 | 9.56 | 8.52 | 7.03 | 8.29 | 8.29 | 8.29 | 8.29 | 8.29 |
| Capital Expenditure | -71.3 | -55.4 | -79.8 | -74.8 | -83.8 | -89.5 | -95.0 | -100.9 | -107.2 | -113.9 |
| Capital Expenditure, % | -6.87 | -5.91 | -7.21 | -6.07 | -6.47 | -6.51 | -6.51 | -6.51 | -6.51 | -6.51 |
| Tax Rate, % | 24.97 | 24.97 | 24.97 | 24.97 | 24.97 | 24.97 | 24.97 | 24.97 | 24.97 | 24.97 |
| EBITAT | 170.3 | -64.4 | 140.9 | 177.5 | 258.9 | 150.2 | 159.5 | 169.4 | 180.0 | 191.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 66.9 | -12.4 | 143.5 | 162.1 | 258.7 | 162.9 | 168.5 | 178.9 | 190.0 | 201.8 |
| WACC, % | 9.25 | 9.22 | 9.27 | 9.28 | 9.26 | 9.26 | 9.26 | 9.26 | 9.26 | 9.26 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 690.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 210 | |||||||||
| Terminal Value | 3,994 | |||||||||
| Present Terminal Value | 2,565 | |||||||||
| Enterprise Value | 3,256 | |||||||||
| Net Debt | 570 | |||||||||
| Equity Value | 2,686 | |||||||||
| Diluted Shares Outstanding, MM | 45 | |||||||||
| Equity Value Per Share | 59.96 |
What You Will Get
- Real AWI 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 in real-time.
- Scenario Analysis: Evaluate multiple scenarios to assess Armstrong's future performance.
- User-Friendly Design: Designed for professionals while remaining easy for newcomers.
Key Features
- Customizable Financial Inputs: Adjust essential parameters such as revenue projections, operating margins, and capital investments.
- Instant DCF Valuation: Quickly determines intrinsic value, net present value (NPV), and additional financial metrics.
- High-Precision Results: Leverages Armstrong World Industries' (AWI) actual financial data for accurate valuation insights.
- Effortless Scenario Testing: Easily explore various assumptions and analyze different results side by side.
- Efficiency Booster: Streamlines the valuation process, removing the need for intricate model development from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based AWI DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates Armstrong World Industries’ intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential valuation variations.
- Analyze and Decide: Leverage the results to inform your investment or financial analysis.
Why Choose This Calculator for Armstrong World Industries, Inc. (AWI)?
- Accuracy: Utilizes real Armstrong financials to ensure precise data.
- Flexibility: Tailored for users to effortlessly test and adjust inputs.
- Time-Saving: Eliminate the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected by CFOs.
- User-Friendly: Intuitive interface, suitable for users without extensive financial modeling knowledge.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Armstrong World Industries stock (AWI).
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Armstrong World Industries (AWI).
- Consultants: Deliver professional valuation insights for Armstrong World Industries (AWI) to clients quickly and accurately.
- Business Owners: Understand how companies like Armstrong World Industries (AWI) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data from Armstrong World Industries (AWI) and scenarios.
What the Template Contains
- Pre-Filled DCF Model: Armstrong World Industries, Inc. (AWI)’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Armstrong World Industries, Inc. (AWI)’s profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.