|
Aurora Innovation, Inc. (AUR) 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
Aurora Innovation, Inc. (AUR) Bundle
Rationalisez votre analyse et améliorez la précision avec notre (AUR) Calculator DCF! En utilisant des données réelles d'Aurora Innovation, Inc. et des hypothèses personnalisables, cet outil vous permet de prévoir, analyser et valoriser (AUR) comme un investisseur chevronné.
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 | .0 | 82.5 | 68.0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Revenue Growth, % | 0 | 0 | -17.61 | -100 | 0 | -29.4 | -29.4 | -29.4 | -29.4 | -29.4 |
| EBITDA | -197.2 | -718.9 | -716.0 | -748.0 | -786.0 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 100 | -871.05 | -1052.94 | 100 | 100 | 20 | 20 | 20 | 20 | 20 |
| Depreciation | 17.2 | 41.0 | 50.0 | 48.0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Depreciation, % | 100 | 49.68 | 73.53 | 100 | 100 | 84.64 | 84.64 | 84.64 | 84.64 | 84.64 |
| EBIT | -214.4 | -760.0 | -766.0 | -796.0 | -786.0 | .0 | .0 | .0 | .0 | .0 |
| EBIT, % | 100 | -920.73 | -1126.47 | 100 | 100 | 20 | 20 | 20 | 20 | 20 |
| Total Cash | 387.3 | 1,610.1 | 1,101.0 | 1,200.0 | 1,223.0 | .0 | .0 | .0 | .0 | .0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 43.3 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 100 | 52.42 | 0 | 100 | 100 | 70.48 | 70.48 | 70.48 | 70.48 | 70.48 |
| Inventories | .0 | -43.3 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 100 | -52.42 | 0 | 100 | 100 | 49.52 | 49.52 | 49.52 | 49.52 | 49.52 |
| Accounts Payable | 6.5 | 7.9 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 100 | 9.57 | 0 | 100 | 100 | 61.91 | 61.91 | 61.91 | 61.91 | 61.91 |
| Capital Expenditure | -6.7 | -48.1 | -15.0 | -15.0 | -34.0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 100 | -58.22 | -22.06 | 100 | 100 | -16.06 | -16.06 | -16.06 | -16.06 | -16.06 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -214.4 | -755.5 | -1,203.9 | -796.0 | -786.0 | .0 | .0 | .0 | .0 | .0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -197.4 | -761.1 | -1,176.8 | -763.0 | -820.0 | .0 | .0 | .0 | .0 | .0 |
| WACC, % | 17.14 | 17.14 | 17.14 | 17.14 | 17.14 | 17.14 | 17.14 | 17.14 | 17.14 | 17.14 |
| PV UFCF | ||||||||||
| SUM PV UFCF | .0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 0 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | 0 | |||||||||
| Net Debt | -90 | |||||||||
| Equity Value | 90 | |||||||||
| Diluted Shares Outstanding, MM | 1,618 | |||||||||
| Equity Value Per Share | 0.06 |
What You Will Receive
- Adjustable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Aurora Innovation’s financial data pre-loaded to facilitate your analysis.
- Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model tailored to fit your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Real-Life AUR Data: Pre-filled with Aurora Innovation’s historical performance metrics and future growth forecasts.
- Fully Customizable Inputs: Tailor revenue projections, operating margins, discount rates, tax obligations, and capital investments.
- Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Testing: Develop various forecasting scenarios to evaluate different valuation results.
- User-Friendly Design: Intuitive, organized, and crafted for both industry experts and newcomers.
How It Works
- Download the Template: Gain immediate access to the Excel-based AUR DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically computes Aurora’s intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential valuation variations.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose This Calculator for Aurora Innovation, Inc. (AUR)?
- Designed for Experts: A sophisticated tool utilized by analysts, CFOs, and industry consultants.
- Accurate Data: Aurora's historical and projected financials are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and critical metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use This Product?
- Investors: Accurately assess Aurora Innovation's fair value before making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial analysis and reporting.
- Consultants: Effortlessly customize the template for client valuation reports.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading tech firms.
- Educators: Employ it as an instructional resource to illustrate valuation techniques.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Aurora Innovation historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Aurora Innovation, Inc. (AUR).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.