American Vanguard Corporation (AVD) DCF Valuation

American Vanguard Corporation (AVD) Avaliação DCF

US | Basic Materials | Agricultural Inputs | NYSE
American Vanguard Corporation (AVD) 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

American Vanguard Corporation (AVD) Bundle

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

TOTAL: $121 $71

Seja você um investidor ou analista, esta calculadora DCF (AVD) é o seu recurso preferido para uma avaliação precisa. Carregado com dados reais da American Vanguard Corporation, você pode ajustar as previsões e observar os efeitos em tempo real.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 468.2 458.7 556.9 609.6 579.4 579.5 579.6 579.7 579.8 579.9
Revenue Growth, % 0.00 -2.03 21.40 9.47 -4.96 0.01 0.01 0.01 0.01 0.01
EBITDA 48.8 38.9 53.4 66.4 45.1 54.6 54.7 54.7 54.7 54.7
EBITDA, % 10.43 8.47 9.59 10.89 7.78 9.43 9.43 9.43 9.43 9.43
Depreciation 18.7 20.2 22.5 22.1 21.8 22.9 23.0 23.0 23.0 23.0
Depreciation, % 3.98 4.41 4.04 3.63 3.76 3.96 3.96 3.96 3.96 3.96
EBIT 30.2 18.7 30.9 44.2 23.3 31.7 31.7 31.7 31.7 31.7
EBIT, % 6.45 4.07 5.55 7.25 4.02 5.47 5.47 5.47 5.47 5.47
Total Cash 6.6 15.9 16.3 20.3 11.4 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 155.8 138.5 158.9 168.2 194.8
Account Receivables, % 33.29 30.19 28.54 27.59 33.62
Inventories 163.3 163.8 154.3 184.2 219.6 192.8 192.9 192.9 192.9 193.0
Inventories, % 34.88 35.71 27.71 30.21 37.89 33.28 33.28 33.28 33.28 33.28
Accounts Payable 64.9 59.3 67.1 69.0 68.8 71.9 71.9 71.9 71.9 72.0
Accounts Payable, % 13.86 12.92 12.06 11.32 11.88 12.41 12.41 12.41 12.41 12.41
Capital Expenditure -13.0 -11.2 -10.0 -14.6 -12.1 -13.3 -13.3 -13.3 -13.3 -13.3
Capital Expenditure, % -2.77 -2.45 -1.80 -2.39 -2.08 -2.30 -2.30 -2.30 -2.30 -2.30
Tax Rate, % 28.48 17.65 31.39 23.76 27.04 25.66 25.66 25.66 25.66 25.66
EBITAT 21.6 15.4 21.2 33.7 17.0 23.6 23.6 23.6 23.6 23.6
Depreciation 18.7 20.2 22.5 22.1 21.8 22.9 23.0 23.0 23.0 23.0
Changes in Account Receivables 17.2 -0.0 -0.1 0.0 -0.0
Changes in Inventories 26.8 -0.1 -0.0 -0.0 -0.1
Changes in Accounts Payable 3.1 0.0 0.0 0.0 0.1
Capital Expenditure -13.0 -11.2 -10.0 -14.6 -12.1 -13.3 -13.3 -13.3 -13.3 -13.3
UFCF -227.0 35.7 30.5 4.0 -35.4 80.2 33.1 33.2 33.2 33.2
WACC, % 7.01 7.53 6.87 7.23 7.08 7.14 7.14 7.14 7.14 7.14
PV UFCF 74.9 28.8 27.0 25.2 23.5
SUM PV UFCF 179.4
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 34.5
Terminal Value 1,099.6
Present Terminal Value 778.9
Enterprise Value 958.3
Net Debt 151.0
Equity Value 807.3
Diluted Shares Outstanding, MM 29.0
Equity Value Per Share 27.84

What You Will Receive

  • Comprehensive Financial Model: Leverage American Vanguard Corporation's (AVD) actual performance data for accurate DCF valuation.
  • Complete Forecasting Flexibility: Modify revenue growth rates, profit margins, WACC, and other essential parameters.
  • Real-Time Calculations: Instant updates provide immediate insights as you adjust inputs.
  • Professional-Grade Template: An expertly crafted Excel file tailored for high-quality valuation presentations.
  • Adaptable and Reusable: Designed for versatility, enabling repeated application for in-depth financial forecasts.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for American Vanguard Corporation (AVD).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
  • Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for American Vanguard Corporation (AVD).
  • Interactive Dashboard and Charts: Visual representations provide a summary of key valuation metrics for streamlined analysis.

How It Works

  • Step 1: Download the prebuilt Excel template featuring American Vanguard Corporation’s (AVD) data.
  • Step 2: Review 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: Instantly see the recalculated results, including American Vanguard Corporation’s (AVD) intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or to create detailed reports.

Why Choose This Calculator for American Vanguard Corporation (AVD)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for AVD.
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios for AVD.
  • In-Depth Analysis: Automatically computes American Vanguard's intrinsic value and Net Present Value.
  • Data-Rich Environment: Historical and projected data provide reliable benchmarks for AVD.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focused on AVD.

Who Should Use This Product?

  • Investors: Assess American Vanguard Corporation’s (AVD) valuation prior to making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Understand the valuation principles applied to established companies like American Vanguard Corporation (AVD).
  • Consultants: Provide comprehensive valuation reports to clients focusing on American Vanguard Corporation (AVD).
  • Students and Educators: Utilize authentic data to learn and instruct on valuation strategies.

What the Template Contains

  • Historical Data: Includes American Vanguard Corporation’s (AVD) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate American Vanguard Corporation’s (AVD) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital for American Vanguard Corporation (AVD).
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions for American Vanguard Corporation (AVD).
  • Quarterly and Annual Statements: A complete breakdown of American Vanguard Corporation’s (AVD) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically for American Vanguard Corporation (AVD).


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.