|
American Assets Trust, Inc. (AAT) Évaluation DCF |
Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
Pré-Construits Pour Une Utilisation Rapide Et Efficace
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
American Assets Trust, Inc. (AAT) Bundle
Conçu pour la précision, notre calculatrice (AAT) DCF vous permet d'évaluer l'évaluation d'American Assets Trust, Inc. en utilisant des données financières complètes et la flexibilité pour modifier tous les paramètres clés pour des projections améliorées.
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 | 344.6 | 375.8 | 422.6 | 441.2 | 457.9 | 491.8 | 528.4 | 567.6 | 609.7 | 655.0 |
| Revenue Growth, % | 0 | 9.07 | 12.46 | 4.38 | 3.78 | 7.42 | 7.42 | 7.42 | 7.42 | 7.42 |
| EBITDA | 196.9 | 216.2 | 238.1 | 249.9 | 273.7 | 282.7 | 303.7 | 326.3 | 350.5 | 376.5 |
| EBITDA, % | 57.14 | 57.52 | 56.33 | 56.65 | 59.78 | 57.48 | 57.48 | 57.48 | 57.48 | 57.48 |
| Depreciation | 335.2 | 276.0 | 307.9 | 119.5 | 125.5 | 293.2 | 314.9 | 338.3 | 363.4 | 390.4 |
| Depreciation, % | 97.27 | 73.43 | 72.85 | 27.09 | 27.4 | 59.61 | 59.61 | 59.61 | 59.61 | 59.61 |
| EBIT | -138.3 | -59.8 | -69.8 | 130.4 | 148.2 | -10.5 | -11.2 | -12.1 | -13.0 | -13.9 |
| EBIT, % | -40.14 | -15.91 | -16.52 | 29.57 | 32.38 | -2.13 | -2.13 | -2.13 | -2.13 | -2.13 |
| Total Cash | 137.3 | 139.5 | 49.6 | 82.9 | 425.7 | 197.2 | 211.8 | 227.6 | 244.5 | 262.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 79.4 | 90.2 | 95.0 | 96.8 | 95.0 | 110.4 | 118.6 | 127.4 | 136.8 | 147.0 |
| Account Receivables, % | 23.05 | 23.99 | 22.49 | 21.95 | 20.74 | 22.44 | 22.44 | 22.44 | 22.44 | 22.44 |
| Inventories | .0 | .0 | -10.0 | .0 | .0 | -2.3 | -2.5 | -2.7 | -2.9 | -3.1 |
| Inventories, % | 0.00000029 | 0 | -2.36 | 0 | 0 | -0.47254 | -0.47254 | -0.47254 | -0.47254 | -0.47254 |
| Accounts Payable | 59.3 | 64.5 | 66.0 | 61.3 | 63.7 | 76.5 | 82.2 | 88.3 | 94.9 | 101.9 |
| Accounts Payable, % | 17.2 | 17.17 | 15.61 | 13.9 | 13.91 | 15.56 | 15.56 | 15.56 | 15.56 | 15.56 |
| Capital Expenditure | -63.5 | -104.6 | -113.8 | -83.0 | -70.2 | -105.6 | -113.4 | -121.8 | -130.9 | -140.6 |
| Capital Expenditure, % | -18.43 | -27.83 | -26.92 | -18.81 | -15.33 | -21.46 | -21.46 | -21.46 | -21.46 | -21.46 |
| Tax Rate, % | -28.21 | -28.21 | -28.21 | -28.21 | -28.21 | -28.21 | -28.21 | -28.21 | -28.21 | -28.21 |
| EBITAT | -107.5 | -46.4 | -54.4 | 100.0 | 190.0 | -8.6 | -9.2 | -9.9 | -10.6 | -11.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 144.0 | 119.5 | 146.3 | 120.0 | 249.5 | 178.8 | 190.0 | 204.1 | 219.2 | 235.5 |
| WACC, % | 5.82 | 5.81 | 5.82 | 5.79 | 6.36 | 5.92 | 5.92 | 5.92 | 5.92 | 5.92 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 860.7 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 245 | |||||||||
| Terminal Value | 12,747 | |||||||||
| Present Terminal Value | 9,560 | |||||||||
| Enterprise Value | 10,421 | |||||||||
| Net Debt | 1,605 | |||||||||
| Equity Value | 8,815 | |||||||||
| Diluted Shares Outstanding, MM | 77 | |||||||||
| Equity Value Per Share | 115.21 |
What You Will Get
- Real AAT Financial Data: Pre-filled with American Assets Trust, Inc.'s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See American Assets Trust, Inc.'s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- 🔍 Real-Life AAT Financials: Pre-filled historical and projected data for American Assets Trust, Inc. (AAT).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate American Assets Trust’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize American Assets Trust’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file for American Assets Trust, Inc. (AAT).
- Step 2: Review the pre-filled financial data and forecasts for American Assets Trust, Inc. (AAT).
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and apply the results to your investment strategies.
Why Choose This Calculator for American Assets Trust, Inc. (AAT)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for AAT.
- Flexible Inputs: Modify yellow-highlighted cells to explore different investment scenarios.
- In-Depth Analysis: Automatically computes AAT’s intrinsic value and Net Present Value.
- Loaded with Data: Historical and projected data provide reliable starting points for analysis.
- Expert-Level Tool: Perfect for financial analysts, investors, and real estate consultants focused on AAT.
Who Should Use This Product?
- Investors: Effectively assess American Assets Trust, Inc.’s (AAT) fair value prior to making investment choices.
- CFOs: Utilize a sophisticated DCF model for financial reporting and in-depth analysis.
- Consultants: Easily customize the template for client valuation reports.
- Entrepreneurs: Acquire knowledge about financial modeling practices employed by leading real estate firms.
- Educators: Implement it as a resource for teaching valuation techniques.
What the Template Contains
- Pre-Filled DCF Model: American Assets Trust, Inc. (AAT)’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate American Assets Trust, Inc. (AAT)’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.
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.