|
Avaliação Air T, Inc. (Airt) DCF
US | Industrials | Integrated Freight & Logistics | NASDAQ
|
- ✓ 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
- ✓ Não É Necessária Experiência; Fácil De Seguir
Air T, Inc. (AIRT) Bundle
Projetado para precisão, nossa calculadora DCF (Airt) permite avaliar a avaliação AIR T, Inc. usando dados financeiros atualizados e oferece total flexibilidade para modificar todos os parâmetros essenciais para uma previsão aprimorada.
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 | 236.8 | 175.1 | 177.1 | 247.3 | 286.8 | 308.9 | 332.6 | 358.1 | 385.6 | 415.2 |
| Revenue Growth, % | 0 | -26.04 | 1.12 | 39.67 | 15.98 | 7.68 | 7.68 | 7.68 | 7.68 | 7.68 |
| EBITDA | 13.0 | -4.0 | 20.4 | 1.1 | 5.9 | 10.6 | 11.4 | 12.3 | 13.3 | 14.3 |
| EBITDA, % | 5.49 | -2.3 | 11.54 | 0.43344 | 2.04 | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 |
| Depreciation | 5.7 | 3.1 | 1.9 | 4.2 | 2.8 | 4.9 | 5.2 | 5.6 | 6.1 | 6.5 |
| Depreciation, % | 2.4 | 1.77 | 1.05 | 1.68 | 0.97548 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 |
| EBIT | 7.3 | -7.1 | 18.6 | -3.1 | 3.1 | 5.8 | 6.2 | 6.7 | 7.2 | 7.7 |
| EBIT, % | 3.09 | -4.08 | 10.49 | -1.25 | 1.06 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 |
| Total Cash | 7.6 | 12.4 | 6.5 | 5.8 | 7.1 | 11.6 | 12.5 | 13.5 | 14.5 | 15.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 14.3 | 10.9 | 32.1 | 28.7 | 26.0 | 31.5 | 33.9 | 36.5 | 39.3 | 42.4 |
| Account Receivables, % | 6.02 | 6.22 | 18.1 | 11.6 | 9.07 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 |
| Inventories | 60.6 | 72.0 | 75.2 | 71.1 | 60.7 | 98.3 | 105.8 | 113.9 | 122.7 | 132.1 |
| Inventories, % | 25.6 | 41.1 | 42.45 | 28.76 | 21.17 | 31.82 | 31.82 | 31.82 | 31.82 | 31.82 |
| Accounts Payable | 10.9 | 8.3 | 9.4 | 10.4 | 15.1 | 14.9 | 16.1 | 17.3 | 18.6 | 20.0 |
| Accounts Payable, % | 4.59 | 4.76 | 5.31 | 4.22 | 5.25 | 4.83 | 4.83 | 4.83 | 4.83 | 4.83 |
| Capital Expenditure | -38.7 | -6.0 | -1.6 | -1.2 | -1.1 | -13.3 | -14.3 | -15.4 | -16.6 | -17.9 |
| Capital Expenditure, % | -16.34 | -3.43 | -0.87984 | -0.4763 | -0.37513 | -4.3 | -4.3 | -4.3 | -4.3 | -4.3 |
| Tax Rate, % | -72.41 | -72.41 | -72.41 | -72.41 | -72.41 | -72.41 | -72.41 | -72.41 | -72.41 | -72.41 |
| EBITAT | 8.8 | -5.1 | 15.1 | -3.2 | 5.3 | 5.2 | 5.6 | 6.0 | 6.5 | 7.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -88.2 | -18.5 | -7.8 | 8.2 | 24.7 | -46.4 | -12.3 | -13.2 | -14.2 | -15.3 |
| WACC, % | 6.17 | 5.01 | 5.43 | 6.17 | 6.17 | 5.79 | 5.79 | 5.79 | 5.79 | 5.79 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -88.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -16 | |||||||||
| Terminal Value | -413 | |||||||||
| Present Terminal Value | -311 | |||||||||
| Enterprise Value | -400 | |||||||||
| Net Debt | 118 | |||||||||
| Equity Value | -518 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | -184.09 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Air T, Inc.'s (AIRT) financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, validating strategies, and enhancing efficiency.
Key Features
- 🔍 Real-Life AIRT Financials: Pre-filled historical and projected data for Air T, Inc. (AIRT).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Air T, Inc.’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Air T, Inc.’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Get the pre-prepared Excel file containing Air T, Inc.'s (AIRT) financial data.
- Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare results.
- Make Decisions: Leverage the valuation findings to inform your investment strategy.
Why Choose Air T, Inc. (AIRT) Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio assessments in a single platform.
- Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Air T, Inc.'s intrinsic value and Net Present Value.
- Preloaded Information: Access to historical and projected data for precise calculations.
- High-Quality Standards: Perfect for financial analysts, investors, and business advisors.
Who Should Utilize Air T, Inc. (AIRT)?
- Investors: Assess Air T, Inc.'s valuation before making stock transactions.
- CFOs and Financial Analysts: Optimize valuation methodologies and evaluate forecasts.
- Startup Founders: Gain insights into how companies like Air T, Inc. are valued in the market.
- Consultants: Provide expert valuation assessments and reports for clients.
- Students and Educators: Leverage real-time data to learn and teach valuation strategies.
What the Template Contains
- Pre-Filled DCF Model: Air T, Inc.'s (AIRT) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Air T, Inc.'s (AIRT) 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.
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.