Autohome Inc. (ATHM) DCF Valuation

Autohome Inc. (ATHM) DCF Valuation

CN | Communication Services | Internet Content & Information | NYSE
Autohome Inc. (ATHM) DCF Valuation
  • ✓ 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

Autohome Inc. (ATHM) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Evaluate Autohome Inc.'s financial outlook like an expert! This (ATHM) DCF Calculator provides pre-filled financial data along with the flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 1,153.8 1,186.4 991.6 951.0 984.3 949.4 915.8 883.3 852.0 821.8
Revenue Growth, % 0 2.82 -16.42 -4.09 3.51 -3.55 -3.55 -3.55 -3.55 -3.55
EBITDA 459.6 431.3 286.5 212.7 189.3 278.5 268.7 259.1 250.0 241.1
EBITDA, % 39.83 36.36 28.89 22.37 19.24 29.34 29.34 29.34 29.34 29.34
Depreciation 16.3 38.3 59.1 58.1 33.5 38.2 36.8 35.5 34.3 33.0
Depreciation, % 1.41 3.22 5.96 6.11 3.4 4.02 4.02 4.02 4.02 4.02
EBIT 443.4 393.1 227.4 154.6 155.8 240.4 231.8 223.6 215.7 208.1
EBIT, % 38.43 33.13 22.93 16.26 15.83 25.32 25.32 25.32 25.32 25.32
Total Cash 1,753.1 2,004.5 2,840.7 438.7 3,226.6 847.1 817.1 788.1 760.2 733.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 446.8 434.5 304.6 270.9 204.0
Account Receivables, % 38.73 36.63 30.72 28.49 20.73
Inventories .0 .0 12.3 -273.3 .0 -52.2 -50.4 -48.6 -46.9 -45.2
Inventories, % 0.0000000119 0 1.24 -28.74 0 -5.5 -5.5 -5.5 -5.5 -5.5
Accounts Payable .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0 0 0 0 0 0 0 0 0 0
Capital Expenditure -28.0 -36.2 -30.1 -16.1 -10.8 -21.5 -20.7 -20.0 -19.3 -18.6
Capital Expenditure, % -2.42 -3.05 -3.03 -1.69 -1.1 -2.26 -2.26 -2.26 -2.26 -2.26
Tax Rate, % -1.79 -1.79 -1.79 -1.79 -1.79 -1.79 -1.79 -1.79 -1.79 -1.79
EBITAT 383.3 351.0 267.4 170.6 158.6 228.7 220.6 212.8 205.2 198.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -75.2 365.3 414.1 531.9 -25.1 206.8 245.3 236.6 228.2 220.1
WACC, % 5.38 5.38 5.39 5.39 5.39 5.38 5.38 5.38 5.38 5.38
PV UFCF
SUM PV UFCF 973.7
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 222
Terminal Value 5,071
Present Terminal Value 3,901
Enterprise Value 4,875
Net Debt -658
Equity Value 5,533
Diluted Shares Outstanding, MM 123
Equity Value Per Share 45.05

What You Will Get

  • Pre-Filled Financial Model: Autohome Inc.’s actual data allows for accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers as needed.
  • Instant Calculations: Real-time updates provide immediate results as you adjust inputs.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for adaptability, enabling ongoing use for comprehensive forecasts.

Key Features

  • Comprehensive Autohome Financials: Access detailed pre-loaded historical data and future forecasts for Autohome Inc. (ATHM).
  • Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation findings.
  • Designed for All Skill Levels: An intuitive layout suitable for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Model: Download and open the Excel file featuring Autohome Inc.'s (ATHM) preloaded data.
  • 2. Adjust Assumptions: Modify critical inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
  • 3. Get Instant Feedback: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Different Scenarios: Evaluate various forecasts to understand potential valuation variations.
  • 5. Present with Assurance: Deliver expert valuation insights to bolster your decision-making process.

Why Choose the Autohome Inc. (ATHM) Calculator?

  • Accuracy: Utilizes real Autohome financial data to ensure precise calculations.
  • Flexibility: Allows users to easily adjust and test various inputs.
  • Time-Saving: Avoid the complexities of creating a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and detail expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Autohome Inc. (ATHM) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Autohome Inc. (ATHM).
  • Consultants: Deliver professional valuation insights regarding Autohome Inc. (ATHM) to clients quickly and accurately.
  • Business Owners: Understand how companies like Autohome Inc. (ATHM) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Autohome Inc. (ATHM).

What the Template Contains

  • Pre-Filled DCF Model: Autohome Inc.'s (ATHM) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Autohome Inc.'s (ATHM) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.