Altice USA, Inc. (ATUS) DCF Valuation

Altice USA, Inc. (ATUS) Avaliação DCF

US | Communication Services | Telecommunications Services | NYSE
Altice USA, Inc. (ATUS) 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
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Altice USA, Inc. (ATUS) Bundle

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

TOTAL:

Revele o verdadeiro valor da Altice USA, Inc. (ATUS) com nossa calculadora DCF de nível profissional! Ajuste as principais suposições, explore vários cenários e avalie como diferentes mudanças afetam a avaliação Altice USA, Inc. (ATUS) - tudo dentro de um único modelo do Excel.


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 9,894.6 10,090.8 9,647.7 9,647.7 9,237.1 9,083.2 8,931.8 8,783.0 8,636.6 8,492.7
Revenue Growth, % 0 1.98 -4.39 0 -4.26 -1.67 -1.67 -1.67 -1.67 -1.67
EBITDA 4,159.9 4,289.7 4,329.0 3,706.6 3,402.0 3,718.1 3,656.2 3,595.3 3,535.4 3,476.5
EBITDA, % 42.04 42.51 44.87 38.42 36.83 40.93 40.93 40.93 40.93 40.93
Depreciation 2,309.7 2,129.4 1,831.0 1,818.0 1,644.3 1,817.9 1,787.6 1,757.8 1,728.5 1,699.7
Depreciation, % 23.34 21.1 18.98 18.84 17.8 20.01 20.01 20.01 20.01 20.01
EBIT 1,850.2 2,160.4 2,498.0 1,888.5 1,757.7 1,900.3 1,868.6 1,837.5 1,806.9 1,776.7
EBIT, % 18.7 21.41 25.89 19.58 19.03 20.92 20.92 20.92 20.92 20.92
Total Cash 278.4 195.7 305.5 305.5 302.1 260.8 256.5 252.2 248.0 243.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 463.9 446.8 407.0 366.6 358.0
Account Receivables, % 4.69 4.43 4.22 3.8 3.88
Inventories 51.0 .3 -3.0 1,766.3 .0 341.4 335.8 330.2 324.7 319.2
Inventories, % 0.51593 0.00261623 -0.03102307 18.31 0 3.76 3.76 3.76 3.76 3.76
Accounts Payable 799.6 795.6 1,023.0 1,213.8 937.0 895.5 880.6 865.9 851.5 837.3
Accounts Payable, % 8.08 7.88 10.6 12.58 10.14 9.86 9.86 9.86 9.86 9.86
Capital Expenditure -1,074.0 -1,231.7 -1,914.3 -1,914.3 -1,704.8 -1,475.1 -1,450.5 -1,426.4 -1,402.6 -1,379.2
Capital Expenditure, % -10.85 -12.21 -19.84 -19.84 -18.46 -16.24 -16.24 -16.24 -16.24 -16.24
Tax Rate, % 55.13 55.13 55.13 55.13 55.13 55.13 55.13 55.13 55.13 55.13
EBITAT 1,383.7 1,638.3 940.6 711.1 788.6 1,029.2 1,012.0 995.2 978.6 962.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 2,904.2 2,599.7 1,127.9 -923.3 2,226.1 965.4 1,346.2 1,323.8 1,301.7 1,280.0
WACC, % 5.14 5.21 2.86 2.86 3.3 3.87 3.87 3.87 3.87 3.87
PV UFCF
SUM PV UFCF 5,534.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,306
Terminal Value 69,673
Present Terminal Value 57,615
Enterprise Value 63,149
Net Debt 25,038
Equity Value 38,112
Diluted Shares Outstanding, MM 455
Equity Value Per Share 83.76

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real ATUS financials.
  • Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe how your inputs affect Altice USA’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive Financial Data: Altice USA’s historical financial statements and pre-filled projections.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Valuation: Observe Altice USA’s intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Altice USA, Inc. (ATUS) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Altice USA, Inc. (ATUS)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Altice USA, Inc. (ATUS)?

  • User-Friendly Interface: Tailored for both novice and seasoned users.
  • Customizable Inputs: Adjust parameters to suit your financial analysis needs.
  • Real-Time Feedback: Observe immediate updates to Altice USA's valuation as you modify inputs.
  • Preloaded Data: Comes equipped with Altice USA’s latest financial information for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making strategic decisions.

Who Should Use This Product?

  • Finance Students: Explore valuation methods and apply them with real-time data for Altice USA, Inc. (ATUS).
  • Academics: Integrate industry-standard models into your lectures or research pertaining to Altice USA, Inc. (ATUS).
  • Investors: Validate your investment hypotheses and evaluate valuation results for Altice USA, Inc. (ATUS).
  • Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model tailored for Altice USA, Inc. (ATUS).
  • Small Business Owners: Understand the analytical approaches used for large corporations like Altice USA, Inc. (ATUS).

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
  • Real-World Data: Altice USA, Inc.’s (ATUS) historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables providing clear, actionable 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.