|
Avaliação DCF da Art's-Way Manufacturing Co., Inc. (ARTW)
US | Industrials | Agricultural - Machinery | 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
Art's-Way Manufacturing Co., Inc. (ARTW) Bundle
Seja você um investidor ou analista, esta calculadora DCF (ARTW) é o seu recurso essencial para uma avaliação precisa. Preenchido com dados reais da Art's-Way Manufacturing Co., Inc., você pode ajustar as previsões e observar os efeitos em tempo real.
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 | 22.4 | 25.0 | 28.4 | 30.3 | 24.5 | 25.3 | 26.1 | 26.9 | 27.8 | 28.6 |
| Revenue Growth, % | 0 | 11.41 | 13.76 | 6.62 | -19.09 | 3.17 | 3.17 | 3.17 | 3.17 | 3.17 |
| EBITDA | -1.8 | 1.1 | 1.3 | 2.5 | .5 | .6 | .6 | .6 | .6 | .6 |
| EBITDA, % | -8.2 | 4.55 | 4.46 | 8.2 | 1.88 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 |
| Depreciation | .8 | .6 | .7 | .8 | .0 | .6 | .6 | .6 | .6 | .6 |
| Depreciation, % | 3.65 | 2.46 | 2.33 | 2.66 | 0 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 |
| EBIT | -2.7 | .5 | .6 | 1.7 | .5 | .0 | .0 | .0 | .0 | .0 |
| EBIT, % | -11.85 | 2.1 | 2.13 | 5.54 | 1.88 | -0.03983032 | -0.03983032 | -0.03983032 | -0.03983032 | -0.03983032 |
| Total Cash | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2.5 | 2.8 | 2.7 | 3.7 | 2.6 | 2.8 | 2.9 | 3.0 | 3.0 | 3.1 |
| Account Receivables, % | 11.04 | 11.38 | 9.59 | 12.29 | 10.56 | 10.97 | 10.97 | 10.97 | 10.97 | 10.97 |
| Inventories | 7.8 | 9.2 | 10.6 | 11.0 | 10.3 | 9.5 | 9.8 | 10.1 | 10.4 | 10.7 |
| Inventories, % | 34.64 | 36.89 | 37.37 | 36.43 | 42.16 | 37.5 | 37.5 | 37.5 | 37.5 | 37.5 |
| Accounts Payable | 2.0 | 1.7 | 2.5 | 2.3 | .9 | 1.8 | 1.9 | 1.9 | 2.0 | 2.1 |
| Accounts Payable, % | 8.73 | 6.96 | 8.83 | 7.45 | 3.85 | 7.16 | 7.16 | 7.16 | 7.16 | 7.16 |
| Capital Expenditure | -.7 | -.6 | -1.7 | -.8 | -.7 | -.9 | -.9 | -.9 | -1.0 | -1.0 |
| Capital Expenditure, % | -3.09 | -2.48 | -6.15 | -2.78 | -2.96 | -3.49 | -3.49 | -3.49 | -3.49 | -3.49 |
| Tax Rate, % | 326.86 | 326.86 | 326.86 | 326.86 | 326.86 | 326.86 | 326.86 | 326.86 | 326.86 | 326.86 |
| EBITAT | -1.9 | .4 | .5 | .4 | -1.0 | .0 | .0 | .0 | .0 | .0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -10.0 | -1.6 | -1.1 | -1.3 | -1.2 | 1.2 | -.7 | -.7 | -.7 | -.7 |
| WACC, % | 7.98 | 8.45 | 8.66 | 5.47 | 4.14 | 6.94 | 6.94 | 6.94 | 6.94 | 6.94 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1 | |||||||||
| Terminal Value | -15 | |||||||||
| Present Terminal Value | -11 | |||||||||
| Enterprise Value | -12 | |||||||||
| Net Debt | 3 | |||||||||
| Equity Value | -15 | |||||||||
| Diluted Shares Outstanding, MM | 5 | |||||||||
| Equity Value Per Share | -2.92 |
What You Will Get
- Comprehensive Financial Model: Art's-Way Manufacturing's actual data allows for accurate DCF valuation.
- Full Forecast Control: Modify revenue growth, profit margins, WACC, and other critical metrics.
- Instant Calculations: Real-time updates provide immediate insights as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
- Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasting.
Key Features
- 🔍 Real-Life ARTW Financials: Pre-filled historical and projected data for Art's-Way Manufacturing Co., Inc. (ARTW).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Art's-Way’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Art's-Way’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 Art's-Way Manufacturing Co., Inc. (ARTW) 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 Art's-Way's intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or create reports.
Why Choose Art's-Way Manufacturing Co., Inc. (ARTW) Calculator?
- Precision: Utilizes authentic Art's-Way financials for reliable data accuracy.
- Adaptability: Crafted to allow users to experiment and adjust inputs effortlessly.
- Efficiency: Eliminate the need to create a financial model from the ground up.
- Expert-Level: Engineered with the expertise and usability expected by industry leaders.
- Intuitive: Simple to navigate, suitable for users without extensive financial modeling skills.
Who Should Use This Product?
- Agricultural Professionals: Develop comprehensive and accurate assessments of equipment value for operational decisions.
- Manufacturing Analysts: Evaluate production scenarios to inform strategic planning for growth.
- Consultants and Advisors: Deliver precise valuation insights for Art's-Way Manufacturing Co., Inc. (ARTW) to clients.
- Students and Educators: Utilize real-world data to enhance learning in manufacturing and finance courses.
- Industry Enthusiasts: Gain insights into how agricultural manufacturing companies like Art's-Way are valued in the market.
What the Template Contains
- Historical Data: Includes Art's-Way Manufacturing Co., Inc.'s (ARTW) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Art's-Way Manufacturing Co., Inc.'s (ARTW) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital for Art's-Way Manufacturing Co., Inc. (ARTW).
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions for Art's-Way Manufacturing Co., Inc. (ARTW).
- Quarterly and Annual Statements: A complete breakdown of Art's-Way Manufacturing Co., Inc.'s (ARTW) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically for Art's-Way Manufacturing Co., Inc. (ARTW).
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.