|
Valoración de DCF de Alliant Energy Corporation (LNT) |
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
Alliant Energy Corporation (LNT) Bundle
¡Descubra el verdadero potencial de Alliant Energy Corporation (LNT) con nuestra calculadora DCF avanzada! Ajuste los supuestos esenciales, explore varios escenarios y evalúe cómo las fluctuaciones influyen en la valoración de Alliant Energy, todo dentro de una sola plantilla de Excel.
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 | 3,416.0 | 3,669.0 | 4,205.0 | 4,027.0 | 3,981.0 | 4,146.6 | 4,319.1 | 4,498.8 | 4,685.9 | 4,880.9 |
| Revenue Growth, % | 0 | 7.41 | 14.61 | -4.23 | -1.14 | 4.16 | 4.16 | 4.16 | 4.16 | 4.16 |
| EBITDA | 1,331.0 | 1,443.0 | 1,572.0 | 1,751.0 | 1,797.0 | 1,694.3 | 1,764.8 | 1,838.2 | 1,914.7 | 1,994.3 |
| EBITDA, % | 38.96 | 39.33 | 37.38 | 43.48 | 45.14 | 40.86 | 40.86 | 40.86 | 40.86 | 40.86 |
| Depreciation | 615.0 | 657.0 | 671.0 | 676.0 | 772.0 | 730.2 | 760.6 | 792.2 | 825.2 | 859.5 |
| Depreciation, % | 18 | 17.91 | 15.96 | 16.79 | 19.39 | 17.61 | 17.61 | 17.61 | 17.61 | 17.61 |
| EBIT | 716.0 | 786.0 | 901.0 | 1,075.0 | 1,025.0 | 964.1 | 1,004.2 | 1,046.0 | 1,089.5 | 1,134.8 |
| EBIT, % | 20.96 | 21.42 | 21.43 | 26.69 | 25.75 | 23.25 | 23.25 | 23.25 | 23.25 | 23.25 |
| Total Cash | 54.0 | 39.0 | 20.0 | 62.0 | 81.0 | 55.5 | 57.8 | 60.2 | 62.7 | 65.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 353.0 | 387.0 | 407.0 | 259.0 | 264.0 | 361.8 | 376.8 | 392.5 | 408.8 | 425.8 |
| Account Receivables, % | 10.33 | 10.55 | 9.68 | 6.43 | 6.63 | 8.72 | 8.72 | 8.72 | 8.72 | 8.72 |
| Inventories | 217.0 | 246.0 | 325.0 | 343.0 | 295.0 | 304.5 | 317.1 | 330.3 | 344.1 | 358.4 |
| Inventories, % | 6.35 | 6.7 | 7.73 | 8.52 | 7.41 | 7.34 | 7.34 | 7.34 | 7.34 | 7.34 |
| Accounts Payable | 377.0 | 436.0 | 756.0 | 611.0 | 532.0 | 575.8 | 599.8 | 624.7 | 650.7 | 677.8 |
| Accounts Payable, % | 11.04 | 11.88 | 17.98 | 15.17 | 13.36 | 13.89 | 13.89 | 13.89 | 13.89 | 13.89 |
| Capital Expenditure | -1,366.0 | -1,169.0 | -1,484.0 | -1,854.0 | .0 | -1,270.4 | -1,323.2 | -1,378.2 | -1,435.6 | -1,495.3 |
| Capital Expenditure, % | -39.99 | -31.86 | -35.29 | -46.04 | 0 | -30.64 | -30.64 | -30.64 | -30.64 | -30.64 |
| Tax Rate, % | -19.79 | -19.79 | -19.79 | -19.79 | -19.79 | -19.79 | -19.79 | -19.79 | -19.79 | -19.79 |
| EBITAT | 788.0 | 882.9 | 873.0 | 1,068.9 | 1,227.9 | 957.0 | 996.8 | 1,038.3 | 1,081.5 | 1,126.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -156.0 | 366.9 | 281.0 | -124.1 | 1,963.9 | 353.4 | 430.4 | 448.3 | 467.0 | 486.4 |
| WACC, % | 5.68 | 5.68 | 5.62 | 5.67 | 5.68 | 5.67 | 5.67 | 5.67 | 5.67 | 5.67 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,843.9 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 503 | |||||||||
| Terminal Value | 23,247 | |||||||||
| Present Terminal Value | 17,648 | |||||||||
| Enterprise Value | 19,492 | |||||||||
| Net Debt | 10,325 | |||||||||
| Equity Value | 9,167 | |||||||||
| Diluted Shares Outstanding, MM | 257 | |||||||||
| Equity Value Per Share | 35.70 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real LNT financials.
- Real-World Data: Access to 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 how your inputs affect Alliant Energy’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
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Alliant Energy Corporation (LNT).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable inputs specific to Alliant Energy Corporation (LNT).
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit the needs of Alliant Energy Corporation (LNT).
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Alliant Energy Corporation (LNT).
- Visual Dashboard and Charts: Provides visual representations that summarize key valuation metrics for straightforward analysis of Alliant Energy Corporation (LNT).
How It Works
- Download: Obtain the pre-configured Excel file containing Alliant Energy Corporation’s (LNT) financial data.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC as per your analysis.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time for accurate insights.
- Test Scenarios: Develop various forecasts and evaluate results instantly for better decision-making.
- Make Decisions: Leverage the valuation outcomes to inform your investment approach.
Why Choose Alliant Energy Corporation (LNT) Calculator?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Alliant Energy Corporation (LNT).
- Flexible Inputs: Modify the highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically determines Alliant Energy Corporation’s (LNT) intrinsic value and Net Present Value.
- Loaded with Data: Features both historical and projected data for reliable analysis.
- High-Quality Insights: Perfect for financial analysts, investors, and business advisors focusing on Alliant Energy Corporation (LNT).
Who Should Use This Product?
- Investors: Evaluate Alliant Energy Corporation’s (LNT) valuation prior to making investment decisions.
- CFOs and Financial Analysts: Enhance valuation workflows and assess financial forecasts for (LNT).
- Startup Founders: Understand the valuation methods applied to established companies like Alliant Energy Corporation (LNT).
- Consultants: Provide comprehensive valuation reports tailored for clients involving (LNT).
- Students and Educators: Utilize real-time data from Alliant Energy Corporation (LNT) to practice and instruct on valuation strategies.
What the Template Contains
- Pre-Filled DCF Model: Alliant Energy Corporation’s (LNT) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored for Alliant Energy Corporation.
- Financial Ratios: Assess Alliant Energy Corporation’s profitability, leverage, and efficiency metrics.
- Editable Inputs: Modify assumptions such as growth rates, margins, and CAPEX to suit your analysis.
- Financial Statements: Comprehensive annual and quarterly reports to facilitate in-depth analysis.
- Interactive Dashboard: Intuitively visualize key valuation metrics and results for Alliant Energy Corporation.
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.