![]() |
Arcosa, Inc. (ACA) DCF Valuation
US | Industrials | Industrial - Infrastructure Operations | NYSE
|

- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Arcosa, Inc. (ACA) Bundle
Looking to assess the intrinsic value of Arcosa, Inc.? Our ACA DCF Calculator integrates real-world data with extensive customization features, allowing you to refine your forecasts and enhance your investment strategies.
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 | 1,935.6 | 2,036.4 | 2,242.8 | 2,307.9 | 2,569.9 | 2,760.1 | 2,964.3 | 3,183.6 | 3,419.2 | 3,672.2 |
Revenue Growth, % | 0 | 5.21 | 10.14 | 2.9 | 11.35 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 |
EBITDA | 263.3 | 251.3 | 501.3 | 383.5 | 197.6 | 400.8 | 430.4 | 462.3 | 496.5 | 533.2 |
EBITDA, % | 13.6 | 12.34 | 22.35 | 16.62 | 7.69 | 14.52 | 14.52 | 14.52 | 14.52 | 14.52 |
Depreciation | 114.5 | 144.3 | 154.1 | 159.5 | .0 | 147.8 | 158.8 | 170.5 | 183.2 | 196.7 |
Depreciation, % | 5.92 | 7.09 | 6.87 | 6.91 | 0 | 5.36 | 5.36 | 5.36 | 5.36 | 5.36 |
EBIT | 148.8 | 107.0 | 347.2 | 224.0 | 197.6 | 252.9 | 271.6 | 291.7 | 313.3 | 336.5 |
EBIT, % | 7.69 | 5.25 | 15.48 | 9.71 | 7.69 | 9.16 | 9.16 | 9.16 | 9.16 | 9.16 |
Total Cash | 95.8 | 72.9 | 160.4 | 104.8 | 187.3 | 151.9 | 163.1 | 175.2 | 188.1 | 202.0 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 260.2 | 310.8 | 334.2 | 357.1 | 350.2 | 401.3 | 431.0 | 462.9 | 497.2 | 534.0 |
Account Receivables, % | 13.44 | 15.26 | 14.9 | 15.47 | 13.63 | 14.54 | 14.54 | 14.54 | 14.54 | 14.54 |
Inventories | 276.8 | 324.5 | 315.8 | 401.8 | .0 | 340.7 | 365.9 | 393.0 | 422.1 | 453.3 |
Inventories, % | 14.3 | 15.93 | 14.08 | 17.41 | 0 | 12.35 | 12.35 | 12.35 | 12.35 | 12.35 |
Accounts Payable | 144.1 | 184.7 | 190.7 | 272.5 | 237.3 | 254.2 | 273.1 | 293.3 | 315.0 | 338.3 |
Accounts Payable, % | 7.44 | 9.07 | 8.5 | 11.81 | 9.23 | 9.21 | 9.21 | 9.21 | 9.21 | 9.21 |
Capital Expenditure | -82.1 | -85.1 | -138.0 | -203.5 | -189.7 | -169.9 | -182.4 | -195.9 | -210.4 | -226.0 |
Capital Expenditure, % | -4.24 | -4.18 | -6.15 | -8.82 | -7.38 | -6.15 | -6.15 | -6.15 | -6.15 | -6.15 |
Tax Rate, % | 27.92 | 27.92 | 27.92 | 27.92 | 27.92 | 27.92 | 27.92 | 27.92 | 27.92 | 27.92 |
EBITAT | 114.8 | 89.1 | 269.9 | 182.0 | 142.4 | 198.0 | 212.7 | 228.4 | 245.3 | 263.5 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -245.7 | 90.6 | 277.3 | 110.9 | 326.2 | -198.9 | 152.9 | 164.2 | 176.4 | 189.4 |
WACC, % | 6.32 | 6.39 | 6.33 | 6.37 | 6.26 | 6.33 | 6.33 | 6.33 | 6.33 | 6.33 |
PV UFCF | ||||||||||
SUM PV UFCF | 362.1 | |||||||||
Long Term Growth Rate, % | 3.00 | |||||||||
Free cash flow (T + 1) | 195 | |||||||||
Terminal Value | 5,856 | |||||||||
Present Terminal Value | 4,308 | |||||||||
Enterprise Value | 4,670 | |||||||||
Net Debt | 1,502 | |||||||||
Equity Value | 3,168 | |||||||||
Diluted Shares Outstanding, MM | 49 | |||||||||
Equity Value Per Share | 64.92 |
What You Will Get
- Real Arcosa Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Arcosa, Inc. (ACA).
- Full Customization: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis needs.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Arcosa’s fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to Arcosa, Inc. (ACA).
- Time-Saving and Accurate: Avoid the hassle of building models from scratch while ensuring precision and flexibility.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Arcosa, Inc. (ACA).
- WACC Calculator: Includes a pre-configured Weighted Average Cost of Capital sheet with adjustable inputs.
- Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates specific to Arcosa, Inc. (ACA).
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Arcosa, Inc. (ACA).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Download: Obtain the pre-built Excel file featuring Arcosa, Inc. (ACA)'s financial data.
- Customize: Tailor your forecasts, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and compare results immediately.
- Make Decisions: Utilize the valuation findings to inform your investment approach.
Why Choose This Calculator for Arcosa, Inc. (ACA)?
- 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 Arcosa’s valuation as you change inputs.
- Preloaded Data: Comes equipped with Arcosa’s current financial metrics for swift evaluations.
- Relied Upon by Experts: Employed by investors and analysts for making strategic decisions.
Who Should Use This Product?
- Finance Students: Master valuation techniques and apply them using real data related to Arcosa, Inc. (ACA).
- Academics: Integrate professional models into your coursework or research focused on Arcosa, Inc. (ACA).
- Investors: Validate your own assumptions and evaluate valuation outcomes for Arcosa, Inc. (ACA) stock.
- Analysts: Enhance your efficiency with a pre-built, customizable DCF model tailored for Arcosa, Inc. (ACA).
- Small Business Owners: Discover how large public companies like Arcosa, Inc. (ACA) are analyzed in the market.
What the Template Contains
- Historical Data: Includes Arcosa, Inc.'s (ACA) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Arcosa, Inc.'s (ACA) 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 Arcosa, Inc.'s (ACA) 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.