|
Altus Power, Inc. (AMPS) 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
Altus Power, Inc. (AMPS) Bundle
Évaluez les perspectives financières d'Altus Power, Inc. comme un expert! Cette calculatrice DCF (AMPS) fournit des données financières pré-remplies et la flexibilité pour modifier la croissance des revenus, le WACC, les marges et d'autres hypothèses essentielles pour s'aligner sur vos prévisions.
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 | 45.3 | 71.8 | 101.2 | 155.2 | 196.3 | 284.3 | 411.7 | 596.3 | 863.6 | 1,250.9 |
| Revenue Growth, % | 0 | 58.58 | 40.9 | 53.38 | 26.49 | 44.84 | 44.84 | 44.84 | 44.84 | 44.84 |
| EBITDA | 24.2 | 47.3 | 108.6 | 74.5 | 141.7 | 193.0 | 279.5 | 404.8 | 586.3 | 849.2 |
| EBITDA, % | 53.45 | 65.82 | 107.36 | 47.99 | 72.2 | 67.89 | 67.89 | 67.89 | 67.89 | 67.89 |
| Depreciation | 11.9 | 22.7 | 33.2 | 53.6 | 68.9 | 91.2 | 132.1 | 191.3 | 277.1 | 401.3 |
| Depreciation, % | 26.35 | 31.57 | 32.82 | 34.56 | 35.11 | 32.08 | 32.08 | 32.08 | 32.08 | 32.08 |
| EBIT | 12.3 | 24.6 | 75.4 | 20.8 | 72.8 | 106.0 | 153.5 | 222.3 | 322.0 | 466.3 |
| EBIT, % | 27.1 | 34.25 | 74.54 | 13.42 | 37.08 | 37.28 | 37.28 | 37.28 | 37.28 | 37.28 |
| Total Cash | 33.8 | 326.0 | 193.0 | 160.8 | 104.9 | 243.4 | 352.6 | 510.6 | 739.6 | 1,071.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 5.5 | 9.2 | 13.4 | 17.1 | 21.8 | 34.4 | 49.8 | 72.1 | 104.4 | 151.2 |
| Account Receivables, % | 12.17 | 12.84 | 13.29 | 11.02 | 11.11 | 12.09 | 12.09 | 12.09 | 12.09 | 12.09 |
| Inventories | 3.5 | 2.5 | 2.4 | .0 | .0 | 7.7 | 11.2 | 16.2 | 23.4 | 34.0 |
| Inventories, % | 7.65 | 3.54 | 2.38 | 0 | 0 | 2.71 | 2.71 | 2.71 | 2.71 | 2.71 |
| Accounts Payable | 1.6 | 3.6 | 2.7 | 7.3 | 10.8 | 12.2 | 17.6 | 25.5 | 37.0 | 53.6 |
| Accounts Payable, % | 3.47 | 5 | 2.71 | 4.73 | 5.51 | 4.28 | 4.28 | 4.28 | 4.28 | 4.28 |
| Capital Expenditure | -60.1 | -41.9 | -91.1 | -117.8 | -93.7 | -211.6 | -306.5 | -443.9 | -642.9 | -931.1 |
| Capital Expenditure, % | -132.64 | -58.42 | -90.1 | -75.91 | -47.74 | -74.44 | -74.44 | -74.44 | -74.44 | -74.44 |
| Tax Rate, % | -398.21 | -398.21 | -398.21 | -398.21 | -398.21 | -398.21 | -398.21 | -398.21 | -398.21 | -398.21 |
| EBITAT | 12.8 | 24.0 | 78.5 | 7.3 | 362.6 | 91.7 | 132.9 | 192.5 | 278.7 | 403.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -42.7 | 4.0 | 15.6 | -53.5 | 336.6 | -47.5 | -54.9 | -79.5 | -115.2 | -166.8 |
| WACC, % | 11.65 | 11.52 | 11.65 | 7.86 | 11.65 | 10.86 | 10.86 | 10.86 | 10.86 | 10.86 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -321.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -170 | |||||||||
| Terminal Value | -1,919 | |||||||||
| Present Terminal Value | -1,146 | |||||||||
| Enterprise Value | -1,468 | |||||||||
| Net Debt | 278 | |||||||||
| Equity Value | -1,745 | |||||||||
| Diluted Shares Outstanding, MM | 161 | |||||||||
| Equity Value Per Share | -10.86 |
What You Will Get
- Real Altus Power Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Altus Power, Inc. (AMPS).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Altus Power.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Altus Power’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Altus Power, Inc. (AMPS).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for your analyses on Altus Power.
Key Features
- Comprehensive Altus Power Financials: Gain access to reliable pre-loaded historical data and future estimates.
- Adjustable Forecast Parameters: Modify highlighted cells for metrics like WACC, growth rates, and profit margins.
- Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
- Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Altus Power data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Altus Power’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Altus Power, Inc. (AMPS)?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
- Real-Time Valuation: Observe immediate updates to Altus Power’s valuation as you tweak inputs.
- Pre-Loaded Data: Comes with Altus Power’s actual financial metrics for swift evaluations.
- Relied Upon by Experts: A go-to tool for investors and analysts aiming to make sound decisions.
Who Should Use This Product?
- Energy Sector Students: Explore renewable energy valuation techniques and apply them using real market data.
- Researchers: Integrate professional models into your studies on sustainable energy and finance.
- Investors: Validate your investment strategies and analyze valuation metrics for Altus Power, Inc. (AMPS).
- Financial Analysts: Enhance your analysis with a ready-to-use, customizable DCF model tailored for clean energy.
- Entrepreneurs: Learn how public companies like Altus Power, Inc. (AMPS) are evaluated in the renewable energy market.
What the Template Contains
- Historical Data: Includes Altus Power’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Altus Power’s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Altus Power’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.