AutoNation, Inc. (AN) DCF Valuation

AutoNation, Inc. (an) Avaliação DCF

US | Consumer Cyclical | Auto - Dealerships | NYSE
AutoNation, Inc. (AN) 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

AutoNation, Inc. (AN) Bundle

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

TOTAL:

Aprimore suas opções de investimento com a calculadora DCF AutoNation, Inc. (An)! Utilize dados financeiros reais da Autonation, ajuste as projeções e despesas de crescimento e observe instantaneamente como essas modificações afetam o valor intrínseco da Autonation, Inc. (An).


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 20,390.0 25,844.0 26,985.0 26,948.9 26,765.4 28,796.1 30,980.9 33,331.5 35,860.4 38,581.2
Revenue Growth, % 0 26.75 4.41 -0.13378 -0.68092 7.59 7.59 7.59 7.59 7.59
EBITDA 842.7 2,094.7 2,168.7 1,872.9 1,595.8 1,911.3 2,056.3 2,212.3 2,380.2 2,560.8
EBITDA, % 4.13 8.11 8.04 6.95 5.96 6.64 6.64 6.64 6.64 6.64
Depreciation 198.9 193.3 200.3 220.5 240.7 240.9 259.2 278.9 300.0 322.8
Depreciation, % 0.97548 0.74795 0.74226 0.81822 0.8993 0.83664 0.83664 0.83664 0.83664 0.83664
EBIT 643.8 1,901.4 1,968.4 1,652.4 1,355.1 1,670.4 1,797.1 1,933.5 2,080.2 2,238.0
EBIT, % 3.16 7.36 7.29 6.13 5.06 5.8 5.8 5.8 5.8 5.8
Total Cash 569.6 60.4 72.6 60.8 59.8 215.7 232.1 249.7 268.6 289.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 870.9 760.4 886.5 1,063.5 1,066.3
Account Receivables, % 4.27 2.94 3.29 3.95 3.98
Inventories 2,598.5 1,847.9 2,048.3 3,033.4 3,360.0 2,954.2 3,178.3 3,419.4 3,678.9 3,958.0
Inventories, % 12.74 7.15 7.59 11.26 12.55 10.26 10.26 10.26 10.26 10.26
Accounts Payable 335.2 395.9 327.6 344.7 376.6 407.5 438.4 471.7 507.5 546.0
Accounts Payable, % 1.64 1.53 1.21 1.28 1.41 1.42 1.42 1.42 1.42 1.42
Capital Expenditure -156.0 -215.7 -329.0 -410.3 .0 -250.0 -269.0 -289.4 -311.4 -335.0
Capital Expenditure, % -0.76508 -0.83462 -1.22 -1.52 0 -0.86828 -0.86828 -0.86828 -0.86828 -0.86828
Tax Rate, % 24.49 24.49 24.49 24.49 24.49 24.49 24.49 24.49 24.49 24.49
EBITAT 446.6 1,443.6 1,478.7 1,249.6 1,023.2 1,241.3 1,335.4 1,436.8 1,545.8 1,663.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2,644.7 2,343.0 955.2 -85.2 966.4 1,673.9 1,051.9 1,131.7 1,217.6 1,310.0
WACC, % 6.18 6.37 6.35 6.36 6.36 6.32 6.32 6.32 6.32 6.32
PV UFCF
SUM PV UFCF 5,363.3
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 1,317
Terminal Value 22,610
Present Terminal Value 16,640
Enterprise Value 22,004
Net Debt 8,595
Equity Value 13,409
Diluted Shares Outstanding, MM 40
Equity Value Per Share 332.72

What You Will Get

  • Real AN Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess AutoNation's future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • 🔍 Real-Life AN Financials: Pre-filled historical and projected data for AutoNation, Inc. (AN).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate AutoNation’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize AutoNation’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template featuring AutoNation's data.
  • Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including AutoNation’s intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for AutoNation, Inc. (AN)?

  • User-Friendly Interface: Tailored for both novices and seasoned users.
  • Customizable Inputs: Easily adjust parameters to suit your financial assessments.
  • Real-Time Feedback: Observe immediate updates to AutoNation’s valuation as you make changes.
  • Preconfigured Data: Comes with AutoNation’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: A preferred tool for investors and analysts to guide their decisions.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for analyzing AutoNation, Inc. (AN) stocks.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
  • Consultants and Advisors: Deliver precise valuation insights to clients regarding AutoNation, Inc. (AN).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Automotive Enthusiasts: Gain insights into how automotive companies like AutoNation, Inc. (AN) are valued in the marketplace.

What the Template Contains

  • Pre-Filled DCF Model: AutoNation’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate AutoNation’s 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.

No products were found matching.