Avista Corporation (AVA) DCF Valuation

AVISTA CORPORATION (AVA) Avaliação DCF

US | Utilities | Diversified Utilities | NYSE
Avista Corporation (AVA) 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

Avista Corporation (AVA) Bundle

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

TOTAL:

Aprimore sua estratégia de investimento com a calculadora DCF da Avista Corporation (AVA)! Explore dados financeiros da Avista autênticos, ajuste as previsões e despesas do crescimento e visualize instantaneamente como essas modificações afetam o valor intrínseco da Avista Corporation (AVA).


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 1,321.9 1,438.9 1,710.2 1,751.6 1,938.0 2,135.5 2,353.2 2,593.0 2,857.3 3,148.5
Revenue Growth, % 0 8.85 18.85 2.42 10.64 10.19 10.19 10.19 10.19 10.19
EBITDA 450.5 459.0 446.4 542.6 602.0 658.3 725.4 799.3 880.8 970.5
EBITDA, % 34.08 31.9 26.1 30.98 31.06 30.83 30.83 30.83 30.83 30.83
Depreciation 224.2 232.2 253.1 265.4 274.0 329.7 363.3 400.3 441.1 486.1
Depreciation, % 16.96 16.14 14.8 15.15 14.14 15.44 15.44 15.44 15.44 15.44
EBIT 226.3 226.8 193.3 277.2 328.0 328.6 362.1 399.0 439.7 484.5
EBIT, % 17.12 15.76 11.3 15.83 16.92 15.39 15.39 15.39 15.39 15.39
Total Cash 14.2 22.2 13.4 35.0 30.0 29.7 32.7 36.0 39.7 43.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 213.6 232.7 286.5 246.0 237.0
Account Receivables, % 16.16 16.17 16.75 14.04 12.23
Inventories 67.5 84.7 107.7 160.0 193.0 155.4 171.2 188.7 207.9 229.1
Inventories, % 5.1 5.89 6.3 9.13 9.96 7.28 7.28 7.28 7.28 7.28
Accounts Payable 106.6 133.1 203.0 143.3 125.0 187.1 206.2 227.2 250.4 275.9
Accounts Payable, % 8.07 9.25 11.87 8.18 6.45 8.76 8.76 8.76 8.76 8.76
Capital Expenditure -404.3 -439.9 -452.0 -498.6 -533.0 -613.1 -675.6 -744.5 -820.4 -904.0
Capital Expenditure, % -30.59 -30.57 -26.43 -28.47 -27.5 -28.71 -28.71 -28.71 -28.71 -28.71
Tax Rate, % 1.64 1.64 1.64 1.64 1.64 1.64 1.64 1.64 1.64 1.64
EBITAT 214.6 209.7 217.4 345.0 322.6 319.2 351.7 387.5 427.0 470.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -139.9 -7.9 11.6 40.3 21.3 50.6 9.8 10.8 11.9 13.1
WACC, % 10.08 9.97 10.31 10.31 10.24 10.18 10.18 10.18 10.18 10.18
PV UFCF
SUM PV UFCF 78.1
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 13
Terminal Value 187
Present Terminal Value 115
Enterprise Value 194
Net Debt 39
Equity Value 155
Diluted Shares Outstanding, MM 79
Equity Value Per Share 1.96

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Avista Corporation’s (AVA) 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

  • Accurate Avista Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Tailored Forecast Assumptions: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to help you visualize your valuation outcomes.
  • Designed for All Skill Levels: A straightforward, accessible layout suitable for investors, CFOs, and consultants alike.

How It Works

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

Why Choose This Calculator for Avista Corporation (AVA)?

  • User-Friendly Interface: Crafted for both novices and seasoned users.
  • Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
  • Real-Time Feedback: Observe immediate updates to Avista’s valuation as you change inputs.
  • Pre-Configured Data: Comes with Avista’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: A go-to tool for investors and analysts seeking to make informed choices.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Avista Corporation (AVA) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Avista Corporation (AVA).
  • Consultants: Deliver professional valuation insights for Avista Corporation (AVA) to clients quickly and accurately.
  • Business Owners: Understand how utility companies like Avista Corporation (AVA) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Avista Corporation (AVA).

What the Template Contains

  • Preloaded AVA Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.


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.