|
Eixo americano & Avaliação DCF de Holdings Holdings, Inc. (AXL) |
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 Axle & Manufacturing Holdings, Inc. (AXL) Bundle
Descubra o verdadeiro valor do eixo americano & Manufacturing Holdings, Inc. (AXL) com nossa calculadora DCF de nível profissional! Ajuste as principais suposições, explore vários cenários e avalie como as mudanças afetam a avaliação do eixo americano & Manufacturing Holdings, Inc. (AXL) - 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 | 4,710.8 | 5,156.6 | 5,802.4 | 6,079.5 | 6,124.9 | 6,546.1 | 6,996.3 | 7,477.5 | 7,991.8 | 8,541.4 |
| Revenue Growth, % | 0 | 9.46 | 12.52 | 4.78 | 0.74677 | 6.88 | 6.88 | 6.88 | 6.88 | 6.88 |
| EBITDA | 109.7 | 839.2 | 732.9 | 664.4 | 721.0 | 706.1 | 754.7 | 806.6 | 862.1 | 921.3 |
| EBITDA, % | 2.33 | 16.27 | 12.63 | 10.93 | 11.77 | 10.79 | 10.79 | 10.79 | 10.79 | 10.79 |
| Depreciation | 521.9 | 544.3 | 492.1 | 487.2 | 469.7 | 599.6 | 640.8 | 684.9 | 732.0 | 782.4 |
| Depreciation, % | 11.08 | 10.56 | 8.48 | 8.01 | 7.67 | 9.16 | 9.16 | 9.16 | 9.16 | 9.16 |
| EBIT | -412.2 | 294.9 | 240.8 | 177.2 | 251.3 | 106.5 | 113.9 | 121.7 | 130.0 | 139.0 |
| EBIT, % | -8.75 | 5.72 | 4.15 | 2.91 | 4.1 | 1.63 | 1.63 | 1.63 | 1.63 | 1.63 |
| Total Cash | 557.0 | 530.2 | 511.5 | 519.9 | 552.9 | 635.0 | 678.6 | 725.3 | 775.2 | 828.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 793.2 | 762.8 | 820.2 | 818.5 | 733.9 | 932.3 | 996.4 | 1,065.0 | 1,138.2 | 1,216.5 |
| Account Receivables, % | 16.84 | 14.79 | 14.14 | 13.46 | 11.98 | 14.24 | 14.24 | 14.24 | 14.24 | 14.24 |
| Inventories | 323.2 | 410.4 | 463.9 | 482.9 | 442.5 | 497.3 | 531.5 | 568.0 | 607.1 | 648.8 |
| Inventories, % | 6.86 | 7.96 | 7.99 | 7.94 | 7.22 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 |
| Accounts Payable | 578.9 | 612.8 | 734.0 | 773.9 | 700.5 | 798.5 | 853.4 | 912.1 | 974.8 | 1,041.9 |
| Accounts Payable, % | 12.29 | 11.88 | 12.65 | 12.73 | 11.44 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 |
| Capital Expenditure | -215.7 | -181.2 | -171.4 | -194.6 | -251.1 | -240.2 | -256.7 | -274.4 | -293.3 | -313.4 |
| Capital Expenditure, % | -4.58 | -3.51 | -2.95 | -3.2 | -4.1 | -3.67 | -3.67 | -3.67 | -3.67 | -3.67 |
| Tax Rate, % | 44.27 | 44.27 | 44.27 | 44.27 | 44.27 | 44.27 | 44.27 | 44.27 | 44.27 | 44.27 |
| EBITAT | -379.0 | 1,449.9 | 233.5 | 243.0 | 140.1 | 94.7 | 101.2 | 108.2 | 115.7 | 123.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -610.3 | 1,790.1 | 564.5 | 558.2 | 410.3 | 298.9 | 441.9 | 472.3 | 504.8 | 539.5 |
| WACC, % | 7.12 | 7.57 | 7.4 | 7.57 | 5.09 | 6.95 | 6.95 | 6.95 | 6.95 | 6.95 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,823.3 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 558 | |||||||||
| Terminal Value | 16,178 | |||||||||
| Present Terminal Value | 11,560 | |||||||||
| Enterprise Value | 13,384 | |||||||||
| Net Debt | 2,185 | |||||||||
| Equity Value | 11,199 | |||||||||
| Diluted Shares Outstanding, MM | 118 | |||||||||
| Equity Value Per Share | 95.15 |
What You Will Get
- Real AXL Financial Data: Pre-filled with American Axle & Manufacturing's historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See AXL's intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for American Axle & Manufacturing Holdings, Inc. (AXL).
- WACC Calculator: Comes with a pre-built Weighted Average Cost of Capital sheet that allows for customizable inputs specific to AXL.
- Adjustable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit AXL's financial outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for American Axle & Manufacturing Holdings, Inc. (AXL).
- Visual Dashboard and Charts: Provides visual summaries of key valuation metrics for straightforward analysis of AXL.
How It Works
- 1. Open the Template: Download and open the Excel file containing American Axle & Manufacturing Holdings, Inc.'s preloaded data.
- 2. Edit Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures for [AXL].
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV for [AXL].
- 4. Test Scenarios: Evaluate various forecasts to assess different valuation outcomes for [AXL].
- 5. Use with Confidence: Deliver professional valuation insights to back your decisions regarding [AXL].
Why Choose This Calculator for American Axle & Manufacturing Holdings, Inc. (AXL)?
- Designed for Industry Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Comprehensive Data: Historical and projected financials for American Axle preloaded to ensure precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Intuitive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Step-by-step guidance simplifies the calculation process.
Who Should Use This Product?
- Investors: Evaluate American Axle’s valuation prior to making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and validate financial forecasts.
- Startup Founders: Understand the valuation processes of established companies like American Axle.
- Consultants: Provide detailed valuation analyses and reports for clients.
- Students and Educators: Utilize real-world examples to learn and teach valuation strategies.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
- Real-World Data: American Axle & Manufacturing's (AXL) historical and projected financials preloaded for analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different 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 designed for 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.