|
Amplify Energy Corp. (AMPY) 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
Amplify Energy Corp. (AMPY) Bundle
Explore Amplify Energy Corp.'s (AMPY) financial outlook with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Amplify Energy Corp. (AMPY) and enhance your investment approach.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2021 |
AY2 2022 |
AY3 2023 |
AY4 2024 |
AY5 2025 |
FY1 2026 |
FY2 2027 |
FY3 2028 |
FY4 2029 |
FY5 2030 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 342.9 | 458.5 | 307.6 | 294.7 | 263.4 | 254.1 | 245.2 | 236.6 | 228.3 | 220.3 |
| Revenue Growth, % | 0 | 33.69 | -32.91 | -4.2 | -10.63 | -3.51 | -3.51 | -3.51 | -3.51 | -3.51 |
| EBITDA | 8.1 | 96.0 | 197.4 | 62.6 | 62.3 | 67.3 | 64.9 | 62.6 | 60.4 | 58.3 |
| EBITDA, % | 2.36 | 20.95 | 64.19 | 21.23 | 23.64 | 26.47 | 26.47 | 26.47 | 26.47 | 26.47 |
| Depreciation | 28.1 | 24.0 | 36.0 | 32.6 | 32.5 | 24.6 | 23.8 | 22.9 | 22.1 | 21.4 |
| Depreciation, % | 8.19 | 5.22 | 11.69 | 11.06 | 12.33 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 |
| EBIT | -20.0 | 72.1 | 161.5 | 30.0 | 29.8 | 42.6 | 41.1 | 39.7 | 38.3 | 37.0 |
| EBIT, % | -5.82 | 15.72 | 52.5 | 10.17 | 11.3 | 16.78 | 16.78 | 16.78 | 16.78 | 16.78 |
| Total Cash | 18.8 | .0 | 20.7 | .0 | 60.7 | 17.9 | 17.3 | 16.7 | 16.1 | 15.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 92.0 | 80.5 | 39.1 | 39.7 | 30.1 | 41.7 | 40.2 | 38.8 | 37.4 | 36.1 |
| Account Receivables, % | 26.82 | 17.55 | 12.71 | 13.48 | 11.44 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 33.8 | 38.4 | 23.6 | 13.2 | 17.9 | 18.9 | 18.2 | 17.6 | 17.0 | 16.4 |
| Accounts Payable, % | 9.86 | 8.38 | 7.68 | 4.49 | 6.8 | 7.44 | 7.44 | 7.44 | 7.44 | 7.44 |
| Capital Expenditure | -29.8 | -34.8 | -31.4 | -72.2 | -84.3 | -42.2 | -40.7 | -39.3 | -37.9 | -36.6 |
| Capital Expenditure, % | -8.7 | -7.6 | -10.2 | -24.51 | -32.02 | -16.61 | -16.61 | -16.61 | -16.61 | -16.61 |
| Tax Rate, % | 27.73 | 27.73 | 27.73 | 27.73 | 27.73 | 27.73 | 27.73 | 27.73 | 27.73 | 27.73 |
| EBITAT | -20.0 | 71.9 | 441.2 | 25.2 | 21.5 | 38.9 | 37.5 | 36.2 | 34.9 | 33.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -79.9 | 77.2 | 472.3 | -25.4 | -16.1 | 10.8 | 21.4 | 20.6 | 19.9 | 19.2 |
| WACC, % | 4.64 | 4.64 | 4.64 | 4.64 | 4.63 | 4.64 | 4.64 | 4.64 | 4.64 | 4.64 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 79.8 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 19 | |||||||||
| Terminal Value | 467 | |||||||||
| Present Terminal Value | 372 | |||||||||
| Enterprise Value | 452 | |||||||||
| Net Debt | -58 | |||||||||
| Equity Value | 510 | |||||||||
| Diluted Shares Outstanding, MM | 40 | |||||||||
| Equity Value Per Share | 12.63 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Amplify Energy Corp.’s (AMPY) financial data pre-loaded to enhance your analysis.
- Automatic DCF Outputs: The template automatically computes Net Present Value (NPV) and intrinsic value.
- Customizable and Professional: A sleek Excel model tailored to meet your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, validating strategies, and optimizing efficiency.
Key Features
- Pre-Loaded Data: Amplify Energy Corp.'s (AMPY) historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: View Amplify Energy Corp.'s (AMPY) intrinsic value recalculating in real time.
- Clear Visual Outputs: Dashboard charts present valuation results and key metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Amplify Energy Corp. (AMPY) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Amplify Energy Corp.'s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose Amplify Energy Corp. (AMPY) Calculator?
- Accuracy: Utilizes real Amplify Energy financial data for precise calculations.
- Flexibility: Allows users to easily adjust and test various input parameters.
- Time-Saving: Eliminate the complexities of constructing a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected from industry leaders.
- User-Friendly: Intuitive design ensures accessibility for users of all financial backgrounds.
Who Should Use Amplify Energy Corp. (AMPY)?
- Professional Investors: Develop comprehensive and trustworthy valuation models for energy sector analysis.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Amplify Energy Corp. (AMPY).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Energy Sector Enthusiasts: Gain insight into how companies like Amplify Energy Corp. (AMPY) are valued in the marketplace.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Amplify Energy Corp. (AMPY).
- Real-World Data: Amplify Energy's historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
- Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Graphs and tables providing clear, actionable results for decision-making.
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.