|
Avnet, Inc. (AVT) DCF Valuation
US | Technology | Technology Distributors | NASDAQ
|
- ✓ 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
Avnet, Inc. (AVT) Bundle
Explore the financial prospects of Avnet, Inc. (AVT) with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and costs to calculate Avnet, Inc. (AVT) intrinsic value and shape your investment approach.
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 | 17,634.3 | 19,534.7 | 24,310.7 | 26,536.9 | 23,757.1 | 25,771.0 | 27,955.6 | 30,325.3 | 32,896.0 | 35,684.5 |
| Revenue Growth, % | 0 | 10.78 | 24.45 | 9.16 | -10.48 | 8.48 | 8.48 | 8.48 | 8.48 | 8.48 |
| EBITDA | 237.5 | 451.1 | 1,088.9 | 1,376.8 | 1,055.6 | 915.7 | 993.4 | 1,077.6 | 1,168.9 | 1,268.0 |
| EBITDA, % | 1.35 | 2.31 | 4.48 | 5.19 | 4.44 | 3.55 | 3.55 | 3.55 | 3.55 | 3.55 |
| Depreciation | 242.9 | 188.7 | 155.2 | 143.0 | 140.5 | 211.9 | 229.9 | 249.4 | 270.5 | 293.5 |
| Depreciation, % | 1.38 | 0.96597 | 0.63843 | 0.53889 | 0.59138 | 0.82241 | 0.82241 | 0.82241 | 0.82241 | 0.82241 |
| EBIT | -5.4 | 262.4 | 933.7 | 1,233.7 | 915.1 | 703.8 | 763.5 | 828.2 | 898.4 | 974.5 |
| EBIT, % | -0.03042361 | 1.34 | 3.84 | 4.65 | 3.85 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 |
| Total Cash | 477.0 | 199.7 | 153.7 | 288.2 | 310.9 | 348.1 | 377.7 | 409.7 | 444.4 | 482.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,928.4 | 3,576.1 | 4,301.0 | 4,763.8 | 4,391.2 | 4,589.3 | 4,978.3 | 5,400.3 | 5,858.1 | 6,354.7 |
| Account Receivables, % | 16.61 | 18.31 | 17.69 | 17.95 | 18.48 | 17.81 | 17.81 | 17.81 | 17.81 | 17.81 |
| Inventories | 2,732.0 | 3,236.8 | 4,244.1 | 5,465.0 | 5,468.7 | 4,800.3 | 5,207.2 | 5,648.6 | 6,127.4 | 6,646.8 |
| Inventories, % | 15.49 | 16.57 | 17.46 | 20.59 | 23.02 | 18.63 | 18.63 | 18.63 | 18.63 | 18.63 |
| Accounts Payable | 1,754.1 | 2,401.4 | 3,431.7 | 3,373.8 | 3,345.5 | 3,255.0 | 3,530.9 | 3,830.2 | 4,154.9 | 4,507.1 |
| Accounts Payable, % | 9.95 | 12.29 | 14.12 | 12.71 | 14.08 | 12.63 | 12.63 | 12.63 | 12.63 | 12.63 |
| Capital Expenditure | -73.5 | -50.4 | -48.9 | -194.7 | -226.5 | -132.1 | -143.3 | -155.4 | -168.6 | -182.9 |
| Capital Expenditure, % | -0.41689 | -0.25781 | -0.20115 | -0.7336 | -0.95331 | -0.51255 | -0.51255 | -0.51255 | -0.51255 | -0.51255 |
| Tax Rate, % | 21.12 | 21.12 | 21.12 | 21.12 | 21.12 | 21.12 | 21.12 | 21.12 | 21.12 | 21.12 |
| EBITAT | -1.2 | 293.0 | 775.8 | 967.6 | 721.8 | 511.6 | 554.9 | 602.0 | 653.0 | 708.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -3,738.2 | -73.9 | 180.2 | -825.6 | 976.4 | 971.2 | 121.5 | 131.8 | 143.0 | 155.1 |
| WACC, % | 6.48 | 9.28 | 8.66 | 8.49 | 8.51 | 8.28 | 8.28 | 8.28 | 8.28 | 8.28 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,312.7 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 156 | |||||||||
| Terminal Value | 2,003 | |||||||||
| Present Terminal Value | 1,346 | |||||||||
| Enterprise Value | 2,658 | |||||||||
| Net Debt | 2,816 | |||||||||
| Equity Value | -158 | |||||||||
| Diluted Shares Outstanding, MM | 92 | |||||||||
| Equity Value Per Share | -1.72 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real AVT financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effects of your inputs on Avnet’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Accurate Avnet Financials: Gain access to reliable pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
- Real-time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow evaluations.
- Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
- Designed for All Users: An intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based AVT DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates Avnet's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Utilize the results to inform your investment or financial strategy.
Why Choose This Calculator for Avnet, Inc. (AVT)?
- User-Friendly Interface: Tailored for both novice users and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Valuation: Observe immediate updates to Avnet’s valuation with each input change.
- Preloaded Financials: Comes equipped with Avnet’s current financial data for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Investors: Accurately estimate Avnet, Inc.’s (AVT) fair value before making investment decisions.
- CFOs: Leverage a professional-grade DCF model for financial reporting and analysis of Avnet, Inc. (AVT).
- Consultants: Quickly adapt the template for valuation reports for clients focused on Avnet, Inc. (AVT).
- Entrepreneurs: Gain insights into financial modeling used by leading companies like Avnet, Inc. (AVT).
- Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to Avnet, Inc. (AVT).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Avnet, Inc. (AVT) 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 Avnet, Inc. (AVT).
- 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.