|
AeroVironment, Inc. (AVAV) 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
AeroVironment, Inc. (AVAV) Bundle
Conçu pour la précision, notre calculatrice (AVAV) DCF vous permet d'évaluer l'évaluation d'AeroVironment, Inc. en utilisant des données financières réelles et offre une flexibilité complète pour modifier les paramètres critiques pour l'amélioration des projections.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2021 |
AY2 2022 |
AY3 2023 |
AY4 2024 |
AY5 2025 |
FY1 2026 |
FY2 2027 |
FY3 2028 |
FY4 2029 |
FY5 2030 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 394.9 | 445.7 | 540.5 | 716.7 | 692.7 | 802.5 | 929.7 | 1,077.0 | 1,247.6 | 1,445.3 |
| Revenue Growth, % | 0 | 12.87 | 21.27 | 32.59 | -3.35 | 15.85 | 15.85 | 15.85 | 15.85 | 15.85 |
| EBITDA | 54.2 | 43.3 | -79.1 | 102.5 | 40.8 | 46.6 | 54.0 | 62.5 | 72.4 | 83.9 |
| EBITDA, % | 13.74 | 9.73 | -14.63 | 14.3 | 5.89 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 |
| Depreciation | 19.3 | 57.1 | 99.9 | 35.7 | .0 | 66.0 | 76.5 | 88.6 | 102.7 | 119.0 |
| Depreciation, % | 4.88 | 12.8 | 18.49 | 4.99 | 0 | 8.23 | 8.23 | 8.23 | 8.23 | 8.23 |
| EBIT | 35.0 | -13.7 | -179.0 | 66.8 | 40.8 | -19.5 | -22.6 | -26.1 | -30.3 | -35.1 |
| EBIT, % | 8.86 | -3.07 | -33.12 | 9.31 | 5.89 | -2.43 | -2.43 | -2.43 | -2.43 | -2.43 |
| Total Cash | 180.7 | 101.9 | 132.9 | 73.3 | 40.9 | 175.5 | 203.3 | 235.5 | 272.8 | 316.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 134.3 | 164.8 | 193.3 | 269.8 | 392.0 | 322.5 | 373.6 | 432.9 | 501.4 | 580.9 |
| Account Receivables, % | 34 | 36.97 | 35.76 | 37.64 | 56.58 | 40.19 | 40.19 | 40.19 | 40.19 | 40.19 |
| Inventories | 71.6 | 90.6 | 138.8 | 150.2 | 144.1 | 170.0 | 196.9 | 228.1 | 264.3 | 306.1 |
| Inventories, % | 18.14 | 20.33 | 25.68 | 20.95 | 20.8 | 21.18 | 21.18 | 21.18 | 21.18 | 21.18 |
| Accounts Payable | 24.8 | 19.2 | 31.4 | 48.3 | 72.5 | 53.9 | 62.5 | 72.4 | 83.9 | 97.1 |
| Accounts Payable, % | 6.29 | 4.32 | 5.8 | 6.74 | 10.46 | 6.72 | 6.72 | 6.72 | 6.72 | 6.72 |
| Capital Expenditure | -11.3 | -22.3 | -14.9 | -24.5 | .0 | -22.5 | -26.1 | -30.2 | -35.0 | -40.5 |
| Capital Expenditure, % | -2.85 | -5 | -2.75 | -3.42 | 0 | -2.8 | -2.8 | -2.8 | -2.8 | -2.8 |
| Tax Rate, % | -9.97 | -9.97 | -9.97 | -9.97 | -9.97 | -9.97 | -9.97 | -9.97 | -9.97 | -9.97 |
| EBITAT | 34.4 | -6.3 | -165.1 | 63.0 | 44.9 | -16.8 | -19.4 | -22.5 | -26.1 | -30.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -138.7 | -26.6 | -144.6 | 3.4 | -47.1 | 51.8 | -38.5 | -44.6 | -51.6 | -59.8 |
| WACC, % | 8.49 | 8.48 | 8.49 | 8.49 | 8.49 | 8.49 | 8.49 | 8.49 | 8.49 | 8.49 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -97.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -61 | |||||||||
| Terminal Value | -940 | |||||||||
| Present Terminal Value | -625 | |||||||||
| Enterprise Value | -722 | |||||||||
| Net Debt | -7 | |||||||||
| Equity Value | -716 | |||||||||
| Diluted Shares Outstanding, MM | 28 | |||||||||
| Equity Value Per Share | -25.41 |
What You Will Get
- Real AVAV Financials: Access to historical and forecasted 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: Explore various scenarios to assess AeroVironment’s future performance.
- User-Friendly Interface: Designed for professionals while remaining approachable for newcomers.
Key Features
- Comprehensive Historical Data: AeroVironment, Inc.'s (AVAV) detailed financial statements and pre-populated projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Insights: Instantly view recalculated intrinsic value for AeroVironment, Inc. (AVAV).
- Interactive Visualizations: Engaging dashboard charts illustrate valuation outcomes and essential metrics.
- Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring AeroVironment, Inc.'s (AVAV) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including AeroVironment, Inc.'s (AVAV) intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.
Why Choose AeroVironment (AVAV)?
- Innovative Solutions: Cutting-edge technology designed to meet modern challenges in the aerospace sector.
- Proven Performance: A track record of reliability and success in various applications and markets.
- Customizable Options: Tailor products to fit specific operational needs and requirements.
- User-Friendly Interface: Intuitive designs ensure ease of use for all customers, regardless of expertise.
- Industry Expertise: Backed by a team of professionals dedicated to delivering quality and support.
Who Should Use AeroVironment, Inc. (AVAV)?
- Investors: Gain insights and make informed decisions with cutting-edge unmanned systems technology.
- Defense Analysts: Utilize advanced data analytics to assess market trends and defense capabilities.
- Consultants: Tailor solutions for clients in the aerospace and defense sectors using innovative drone technology.
- Aerospace Enthusiasts: Explore the latest advancements in unmanned aerial vehicles and their applications.
- Educators and Students: Leverage real-world case studies in aerospace technology for educational purposes.
What the Template Contains
- Preloaded AVAV Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.