|
Amalgamated Financial Corp. (AMAL) Évaluation DCF
US | Financial Services | Banks - Regional | NASDAQ
|
- ✓ 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
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Amalgamated Financial Corp. (AMAL) Bundle
Améliorez vos choix d'investissement avec la calculatrice DCF Amalgamated Financial Corp. (AMAL)! Utiliser de véritables données financières fusionnées, ajuster les prévisions et les dépenses de croissance et observer instantanément comment ces modifications affectent la valeur intrinsèque de Amalgamated Financial Corp. (AMAL).
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 | 195.8 | 213.2 | 202.5 | 266.5 | 274.6 | 301.0 | 329.9 | 361.7 | 396.5 | 434.6 |
| Revenue Growth, % | 0 | 8.87 | -5 | 31.58 | 3.03 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 |
| EBITDA | 70.2 | 69.5 | 75.6 | 112.8 | .0 | 89.1 | 97.7 | 107.1 | 117.4 | 128.7 |
| EBITDA, % | 35.83 | 32.6 | 37.31 | 42.31 | 0 | 29.61 | 29.61 | 29.61 | 29.61 | 29.61 |
| Depreciation | 6.0 | 7.6 | 4.8 | 4.6 | 4.4 | 7.4 | 8.1 | 8.9 | 9.8 | 10.7 |
| Depreciation, % | 3.07 | 3.55 | 2.39 | 1.72 | 1.61 | 2.47 | 2.47 | 2.47 | 2.47 | 2.47 |
| EBIT | 64.2 | 61.9 | 70.7 | 108.2 | -4.4 | 81.7 | 89.6 | 98.2 | 107.6 | 118.0 |
| EBIT, % | 32.77 | 29.05 | 34.92 | 40.59 | -1.61 | 27.14 | 27.14 | 27.14 | 27.14 | 27.14 |
| Total Cash | 1,347.3 | 1,578.6 | 2,443.9 | 1,876.0 | 90.2 | 260.6 | 285.6 | 313.1 | 343.2 | 376.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | -142.4 | -240.6 | -609.1 | -142.8 | .0 | -196.4 | -215.3 | -236.0 | -258.8 | -283.6 |
| Inventories, % | -72.73 | -112.86 | -300.74 | -53.59 | 0 | -65.26 | -65.26 | -65.26 | -65.26 | -65.26 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -.8 | -1.6 | -2.4 | -1.7 | -1.5 | -2.1 | -2.3 | -2.5 | -2.8 | -3.0 |
| Capital Expenditure, % | -0.3845 | -0.75607 | -1.18 | -0.62587 | -0.53792 | -0.69746 | -0.69746 | -0.69746 | -0.69746 | -0.69746 |
| Tax Rate, % | 29.47 | 29.47 | 29.47 | 29.47 | 29.47 | 29.47 | 29.47 | 29.47 | 29.47 | 29.47 |
| EBITAT | 47.2 | 46.2 | 52.9 | 81.5 | -3.1 | 60.3 | 66.1 | 72.4 | 79.4 | 87.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 194.9 | 150.3 | 423.9 | -381.9 | -143.0 | 262.0 | 90.8 | 99.5 | 109.1 | 119.6 |
| WACC, % | 11.57 | 11.65 | 11.67 | 11.7 | 11.35 | 11.59 | 11.59 | 11.59 | 11.59 | 11.59 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 518.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 122 | |||||||||
| Terminal Value | 1,272 | |||||||||
| Present Terminal Value | 735 | |||||||||
| Enterprise Value | 1,254 | |||||||||
| Net Debt | 245 | |||||||||
| Equity Value | 1,009 | |||||||||
| Diluted Shares Outstanding, MM | 31 | |||||||||
| Equity Value Per Share | 32.79 |
What You Will Get
- Real AMAL 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 various scenarios to assess Amalgamated Financial Corp.'s future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Comprehensive Historical Data: Amalgamated Financial Corp.'s (AMAL) financial statements and detailed forecasts are readily available.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Valuation: Instantly view the recalculated intrinsic value of Amalgamated Financial Corp. (AMAL).
- Intuitive Visualizations: Engaging dashboard charts present valuation outcomes and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Download the Template: Gain immediate access to the Excel-based AMAL DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Amalgamated Financial Corp.'s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.
Why Choose This Calculator for Amalgamated Financial Corp. (AMAL)?
- Accurate Data: Utilize real Amalgamated Financial Corp. financials for dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you from starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and financial consultants.
- User-Friendly: Easy-to-navigate layout and step-by-step guidance ensure accessibility for all users.
Who Should Use This Product?
- Institutional Investors: Develop comprehensive and accurate valuation models for investment analysis in Amalgamated Financial Corp. (AMAL).
- Corporate Finance Professionals: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Financial Consultants: Deliver precise valuation insights to clients considering investments in Amalgamated Financial Corp. (AMAL).
- Academics and Students: Utilize real-time data to enhance learning and practice in financial modeling.
- Finance Enthusiasts: Gain insights into the valuation processes of financial institutions like Amalgamated Financial Corp. (AMAL).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Amalgamated Financial Corp. (AMAL) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), encompassing parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Amalgamated Financial Corp. (AMAL).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.
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.