|
ATMOS ENERGY CORPORATION (ATO) 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
Atmos Energy Corporation (ATO) Bundle
Conçu pour la précision, notre (ATO) Calculator DCF vous permet d'évaluer l'évaluation d'ATMOS Energy Corporation à l'aide de données financières en temps réel et offre une flexibilité complète pour modifier tous les paramètres essentiels 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 | 2,821.1 | 3,407.5 | 4,201.7 | 4,275.4 | 4,165.2 | 4,615.7 | 5,115.0 | 5,668.3 | 6,281.5 | 6,960.9 |
| Revenue Growth, % | 0 | 20.78 | 23.31 | 1.75 | -2.58 | 10.82 | 10.82 | 10.82 | 10.82 | 10.82 |
| EBITDA | 1,261.1 | 1,380.8 | 1,490.4 | 1,743.9 | 2,096.4 | 1,955.4 | 2,166.9 | 2,401.3 | 2,661.0 | 2,948.9 |
| EBITDA, % | 44.7 | 40.52 | 35.47 | 40.79 | 50.33 | 42.36 | 42.36 | 42.36 | 42.36 | 42.36 |
| Depreciation | 429.8 | 478.0 | 535.7 | 604.3 | 670.0 | 666.8 | 738.9 | 818.9 | 907.4 | 1,005.6 |
| Depreciation, % | 15.24 | 14.03 | 12.75 | 14.14 | 16.09 | 14.45 | 14.45 | 14.45 | 14.45 | 14.45 |
| EBIT | 831.3 | 902.9 | 954.7 | 1,139.6 | 1,426.4 | 1,288.6 | 1,428.0 | 1,582.4 | 1,753.6 | 1,943.3 |
| EBIT, % | 29.47 | 26.5 | 22.72 | 26.66 | 34.25 | 27.92 | 27.92 | 27.92 | 27.92 | 27.92 |
| Total Cash | 20.8 | 116.7 | 51.6 | 15.4 | 307.3 | 121.2 | 134.3 | 148.8 | 164.9 | 182.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 230.6 | 343.0 | 375.6 | 342.6 | 365.9 | 406.0 | 449.9 | 498.5 | 552.5 | 612.2 |
| Account Receivables, % | 8.17 | 10.07 | 8.94 | 8.01 | 8.78 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 |
| Inventories | 112.0 | 178.1 | 357.9 | 280.1 | 186.5 | 265.3 | 294.0 | 325.9 | 361.1 | 400.2 |
| Inventories, % | 3.97 | 5.23 | 8.52 | 6.55 | 4.48 | 5.75 | 5.75 | 5.75 | 5.75 | 5.75 |
| Accounts Payable | 141.1 | 224.9 | 258.5 | 218.2 | 341.9 | 286.8 | 317.8 | 352.2 | 390.3 | 432.5 |
| Accounts Payable, % | 5 | 6.6 | 6.15 | 5.1 | 8.21 | 6.21 | 6.21 | 6.21 | 6.21 | 6.21 |
| Capital Expenditure | -1,935.7 | -1,969.5 | -2,444.4 | -2,806.0 | -2,937.1 | -2,960.9 | -3,281.2 | -3,636.1 | -4,029.4 | -4,465.3 |
| Capital Expenditure, % | -68.61 | -57.8 | -58.18 | -65.63 | -70.52 | -64.15 | -64.15 | -64.15 | -64.15 | -64.15 |
| Tax Rate, % | 15.61 | 15.61 | 15.61 | 15.61 | 15.61 | 15.61 | 15.61 | 15.61 | 15.61 | 15.61 |
| EBITAT | 669.5 | 733.4 | 867.9 | 1,009.3 | 1,203.8 | 1,096.9 | 1,215.6 | 1,347.1 | 1,492.8 | 1,654.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,037.8 | -852.9 | -1,219.8 | -1,121.8 | -869.3 | -1,371.3 | -1,368.3 | -1,516.3 | -1,680.3 | -1,862.0 |
| WACC, % | 6.31 | 6.32 | 6.43 | 6.4 | 6.36 | 6.36 | 6.36 | 6.36 | 6.36 | 6.36 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -6,439.2 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -1,937 | |||||||||
| Terminal Value | -81,908 | |||||||||
| Present Terminal Value | -60,165 | |||||||||
| Enterprise Value | -66,604 | |||||||||
| Net Debt | 7,822 | |||||||||
| Equity Value | -74,426 | |||||||||
| Diluted Shares Outstanding, MM | 153 | |||||||||
| Equity Value Per Share | -487.51 |
What You Will Get
- Real ATO Financials: Includes historical and forecasted data for accurate valuation.
- Adjustable Inputs: Modify WACC, tax rates, revenue growth, and capital expenditures.
- Automatic Calculations: Intrinsic value and NPV are calculated dynamically.
- Scenario Analysis: Test multiple scenarios to evaluate Atmos Energy Corporation’s future performance.
- Clear and Intuitive Design: Built for professionals yet accessible for beginners.
Key Features
- Customizable Financial Inputs: Adjust essential variables such as revenue growth, operating margins, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
- High-Precision Accuracy: Leverages Atmos Energy Corporation’s (ATO) actual financial data for credible valuation results.
- Effortless Scenario Testing: Easily explore various assumptions and evaluate potential outcomes.
- Efficiency Booster: Avoid the complexity of creating intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file for Atmos Energy Corporation (ATO).
- Step 2: Review Atmos Energy's pre-filled financial data and forecasts.
- 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 leverage the results for your investment decisions.
Why Choose This Calculator for Atmos Energy Corporation (ATO)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Data: Atmos Energy's historical and forecasted financials are preloaded to ensure precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Comprehensive Outputs: Instantly calculates intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance helps you navigate the calculator with ease.
Who Should Use Atmos Energy Corporation (ATO)?
- Investors: Make informed decisions with a reliable resource for understanding utility investments.
- Financial Analysts: Streamline your analysis with comprehensive data on energy sector performance.
- Consultants: Easily modify insights for client strategies or market assessments.
- Energy Enthusiasts: Enhance your knowledge of the energy market with real-time data and trends.
- Educators and Students: Utilize it as a valuable educational tool in energy economics and finance courses.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Atmos Energy Corporation (ATO).
- Real-World Data: Atmos Energy's historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into operations.
- Key Ratios: Integrated analysis covering profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Visualizations including charts and tables for clear and actionable 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.