Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Align Technology, Inc. (ALGN)

Previous Close$314.97
Intrinsic Value$203.61
Upside potential  -35%
Previous Close
$314.97
Intrinsic Value
$203.61
Potential        
-35%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %-5.5NaN
Revenue, $3735NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m3092NaN
Operating income, $m643NaN
EBITDA, $m768NaN
Interest expense (income), $mNaN
Earnings before tax, $m599NaN
Tax expense, $m237NaN
Net income, $m362NaN

BALANCE SHEET

Cash and short-term investments, $m1000NaN
Total assets, $m5948NaN
Adjusted assets (=assets-cash), $m4948NaN
Average production assets, $m1673NaN
Working capital, $m499NaN
Total debt, $m127NaN
Total liabilities, $m2347NaN
Total equity, $m3601NaN
Debt-to-equity ratio0.035NaN
Adjusted equity ratio0.531NaN

CASH FLOW

Net income, $m362NaN
Depreciation, amort., depletion, $m126NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m569NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-292NaN
Free cash flow, $m861NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m499
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount