Allegiant Travel Company (ALGT) DCF Valuation

Avaliação DCF da Allegiant Travel Company (ALGT)

US | Industrials | Airlines, Airports & Air Services | NASDAQ
Allegiant Travel Company (ALGT) 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

Allegiant Travel Company (ALGT) Bundle

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

TOTAL:

Explore a perspectiva financeira da Allegiant Travel Company (ALGT) com nossa calculadora DCF amigável! Digite suas previsões de crescimento, margens e despesas para calcular o valor intrínseco da Allegiant Travel Company (ALGT) e aprimorar sua abordagem de investimento.


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 990.1 1,707.9 2,301.8 2,509.9 2,512.6 3,243.9 4,188.1 5,407.1 6,980.9 9,012.7
Revenue Growth, % 0 72.5 34.77 9.04 0.10885 29.11 29.11 29.11 29.11 29.11
EBITDA -128.4 446.1 305.6 490.2 60.9 313.9 405.2 523.2 675.5 872.1
EBITDA, % -12.97 26.12 13.27 19.53 2.42 9.68 9.68 9.68 9.68 9.68
Depreciation 176.3 181.0 197.5 223.1 258.3 364.3 470.4 607.3 784.0 1,012.2
Depreciation, % 17.8 10.6 8.58 8.89 10.28 11.23 11.23 11.23 11.23 11.23
EBIT -304.6 265.0 108.0 267.1 -197.4 -50.4 -65.1 -84.1 -108.5 -140.1
EBIT, % -30.77 15.52 4.69 10.64 -7.86 -1.55 -1.55 -1.55 -1.55 -1.55
Total Cash 685.3 1,182.8 955.1 814.7 781.1 1,579.9 2,039.7 2,633.4 3,399.8 4,389.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 192.2 62.7 106.6 70.7 90.4
Account Receivables, % 19.41 3.67 4.63 2.82 3.6
Inventories 24.0 27.5 35.5 36.3 .0 45.6 58.9 76.0 98.1 126.7
Inventories, % 2.42 1.61 1.54 1.45 0 1.41 1.41 1.41 1.41 1.41
Accounts Payable 34.2 43.6 58.3 54.5 62.1 85.5 110.4 142.5 184.0 237.6
Accounts Payable, % 3.45 2.55 2.53 2.17 2.47 2.64 2.64 2.64 2.64 2.64
Capital Expenditure -280.2 -255.5 -434.7 -870.5 -300.2 -705.7 -911.1 -1,176.3 -1,518.7 -1,960.7
Capital Expenditure, % -28.3 -14.96 -18.88 -34.68 -11.95 -21.76 -21.76 -21.76 -21.76 -21.76
Tax Rate, % 22.11 22.11 22.11 22.11 22.11 22.11 22.11 22.11 22.11 22.11
EBITAT -155.3 204.7 54.4 197.5 -153.7 -33.3 -43.0 -55.5 -71.7 -92.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -441.3 265.6 -220.0 -418.7 -171.4 -527.9 -536.6 -692.8 -894.5 -1,154.8
WACC, % 5.11 6.09 5.09 5.97 6.11 5.67 5.67 5.67 5.67 5.67
PV UFCF
SUM PV UFCF -3,160.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1,178
Terminal Value -32,068
Present Terminal Value -24,336
Enterprise Value -27,497
Net Debt 1,864
Equity Value -29,361
Diluted Shares Outstanding, MM 18
Equity Value Per Share -1,644.69

What You Will Receive

  • Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled real ALGT financials.
  • Authentic Data: Historical performance data and future estimates (highlighted in the yellow cells).
  • Flexible Forecasting: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect Allegiant Travel Company’s valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for clarity and ease of navigation, complete with step-by-step guidance.

Key Features

  • Customizable Financial Inputs: Adjust essential metrics such as ticket revenue, operating margins, and fleet expenditures.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
  • High-Precision Accuracy: Incorporates Allegiant's actual financial data for credible valuation results.
  • Simplified Scenario Testing: Easily evaluate various assumptions and analyze the resulting impacts.
  • Efficiency Booster: Avoid the hassle of creating intricate valuation models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Allegiant Travel Company's (ALGT) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Immediately view updated results, including Allegiant Travel Company's (ALGT) intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.

Why Choose This Calculator for Allegiant Travel Company (ALGT)?

  • All-in-One Solution: Features DCF, WACC, and comprehensive financial ratio analyses tailored for Allegiant Travel Company.
  • Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios for (ALGT).
  • In-Depth Analysis: Automatically computes Allegiant's intrinsic value and Net Present Value for informed decision-making.
  • Preloaded Information: Includes historical and projected data to provide reliable starting points for (ALGT).
  • Expert-Level Tool: Perfect for financial analysts, investors, and consultants focusing on Allegiant Travel Company.

Who Should Use This Product?

  • Investors: Assess Allegiant Travel Company’s valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Gain insights into how established companies like Allegiant Travel are appraised.
  • Consultants: Provide detailed valuation reports for clients in the travel industry.
  • Students and Educators: Utilize current data to enhance learning and practice valuation skills.

What the Template Contains

  • Historical Data: Includes Allegiant Travel Company's past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Allegiant Travel Company's 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 Allegiant Travel Company's 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.

No products were found matching.