ATOSS Software AG (0N66L) DCF Valuation

Avaliação AToss Software AG (0n66.l) DCF

DE | Technology | Software - Services | LSE
ATOSS Software AG (0N66L) DCF Valuation

Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas

Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria

Pré-Construídos Para Uso Rápido E Eficiente

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

ATOSS Software AG (0N66.L) Bundle

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

TOTAL:

Seja você um investidor ou analista, esta calculadora DCF da ATOSS Software AG (0N66L) é a sua ferramenta essencial para uma avaliação precisa. Equipado com dados reais da ATOSS Software AG, você pode ajustar as previsões e observar os efeitos imediatamente.


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 86.1 97.1 113.9 151.2 170.6 202.9 241.4 287.0 341.4 406.0
Revenue Growth, % 0 12.8 17.36 32.73 12.85 18.93 18.93 18.93 18.93 18.93
EBITDA 27.0 28.4 31.7 52.8 64.7 65.5 77.9 92.6 110.2 131.0
EBITDA, % 31.41 29.28 27.81 34.92 37.93 32.27 32.27 32.27 32.27 32.27
Depreciation .9 1.2 1.0 1.1 1.2 1.8 2.1 2.5 3.0 3.6
Depreciation, % 0.99268 1.23 0.84182 0.69619 0.67512 0.88763 0.88763 0.88763 0.88763 0.88763
EBIT 26.2 27.2 30.7 51.7 63.6 63.7 75.7 90.1 107.1 127.4
EBIT, % 30.41 28.05 26.97 34.23 37.25 31.38 31.38 31.38 31.38 31.38
Total Cash 34.5 44.2 50.6 81.7 111.1 101.1 120.3 143.1 170.1 202.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 8.9 11.9 10.1 10.4 9.3
Account Receivables, % 10.3 12.31 8.89 6.9 5.46
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.00351758 0.00625139 0 0 0 0.00195379 0.00195379 0.00195379 0.00195379 0.00195379
Accounts Payable .5 1.0 1.7 2.4 2.0 2.4 2.9 3.4 4.1 4.8
Accounts Payable, % 0.62614 1.08 1.53 1.57 1.15 1.19 1.19 1.19 1.19 1.19
Capital Expenditure -.6 -1.1 -1.0 -1.9 -.9 -1.8 -2.1 -2.5 -3.0 -3.6
Capital Expenditure, % -0.64113 -1.09 -0.89332 -1.24 -0.54213 -0.87994 -0.87994 -0.87994 -0.87994 -0.87994
Tax Rate, % 32.14 32.14 32.14 32.14 32.14 32.14 32.14 32.14 32.14 32.14
EBITAT 17.7 19.0 20.3 34.7 43.1 43.1 51.3 61.0 72.5 86.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 9.7 16.6 22.8 34.2 44.1 35.1 48.4 57.5 68.4 81.4
WACC, % 10.69 10.69 10.69 10.69 10.69 10.69 10.69 10.69 10.69 10.69
PV UFCF
SUM PV UFCF 208.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 85
Terminal Value 1,264
Present Terminal Value 761
Enterprise Value 969
Net Debt -76
Equity Value 1,045
Diluted Shares Outstanding, MM 16
Equity Value Per Share 65.70

What You Will Receive

  • Pre-Filled Financial Model: ATOSS Software AG’s actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential parameters.
  • Immediate Calculations: Automatic updates provide real-time results as you adjust inputs.
  • Investor-Ready Template: A polished Excel file specifically created for high-quality valuation.
  • Customizable and Reusable: Designed for versatility, enabling repeated use for in-depth forecasts.

Key Features

  • 🔍 Real-Life ATOSS Financials: Pre-loaded historical and projected data for ATOSS Software AG (0N66L).
  • ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Integrated formulas to determine ATOSS’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: View ATOSS’s valuation immediately after making adjustments.
  • Scenario Analysis: Evaluate and compare various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template featuring ATOSS Software AG's data included.
  • Step 2: Navigate through the pre-filled sheets to comprehend the essential metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Observe the instantly recalculated results, including ATOSS Software AG's intrinsic value.
  • Step 5: Make well-informed investment choices or create reports utilizing the outputs.

Why Choose the ATOSS Software AG Calculator?

  • Precision: Utilize real financial metrics from ATOSS Software AG for accurate data.
  • Versatility: Tailored for users to easily experiment and adjust inputs.
  • Efficiency: Avoid the complications of creating a financial model from the ground up.
  • Expert-Level: Crafted with the precision and usability expected from CFOs.
  • Accessible: Simple to navigate, even for those with limited financial modeling background.

Who Can Benefit from This Product?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for portfolio assessments related to ATOSS Software AG (0N66L).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in ATOSS Software AG (0N66L).
  • Students and Educators: Utilize real-world data to enhance understanding and instruction in financial modeling.
  • Tech Enthusiasts: Gain insights into the market valuation methodologies for software companies like ATOSS Software AG (0N66L).

Contents of the Template

  • Historical Data: Contains past financial information and baseline projections for ATOSS Software AG (0N66L).
  • DCF and Levered DCF Models: Comprehensive templates to assess the intrinsic value of ATOSS Software AG (0N66L).
  • WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
  • Editable Inputs: Customize essential drivers such as growth rates, EBITDA margins, and CAPEX assumptions.
  • Quarterly and Annual Statements: A thorough overview of ATOSS Software AG's (0N66L) financial performance.
  • Interactive Dashboard: Dynamically visualize valuation results and future projections.


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.

No products were found matching.