Intrinsic value of Allied Motion Technologies, Inc. (AMOT)

[per Chepakovich valuation model]

other valuations of AMOT

[per Chepakovich valuation model]  See other valuations of AMOT stock

Previous Close$32.45
Intrinsic Value
Upside potential
Previous Close
$32.45

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2021-03-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %-1.2NaN
Revenue, $367NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m344NaN
Operating income, $m23NaN
EBITDA, $m39NaN
Interest expense (income), $mNaN
Earnings before tax, $m19NaN
Tax expense, $m5NaN
Net income, $m14NaN

BALANCE SHEET

Cash and short-term investments, $m23NaN
Total assets, $m349NaN
Adjusted assets (=assets-cash), $m326NaN
Average production assets, $m176NaN
Working capital, $m90NaN
Total debt, $m120NaN
Total liabilities, $m206NaN
Total equity, $m143NaN
Debt-to-equity ratio0.839NaN
Adjusted equity ratio0.368NaN

CASH FLOW

Net income, $m14NaN
Depreciation, amort., depletion, $m16NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m25NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-9NaN
Free cash flow, $m34NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m90
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN