investorscraft@gmail.com

Intrinsic value of American Woodmark Corporation (AMWD)

Previous Close$49.54
Intrinsic Value
Upside potential
Previous Close
$49.54

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh63.48 

The original valuation is based on fiscal year data as of 2021-04-30 and quarterly data as of 2022-01-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

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.

Company description

American Woodmark Corporation manufactures and distributes kitchen, bath, and home organization products for the remodelling and new home construction markets in the United States. It offers made-to-order cabinetry in approximately 550 cabinet lines, which include 100 door designs in a range of painted or stained finishes, or engineered finishes under the Duraform name; and fronts made in various wood species, including maple, cherry, and oak, as well as engineered materials. The company also provides value-based assembled cabinet products for stock kitchen and bath; ready-to-assemble cabinetry for home organization; and countertops and accessories. In addition, it offers turnkey installation services to its direct builder customers through a network of eight service centers. The company sells its products under the American Woodmark, Timberlake, Shenandoah Cabinetry, Waypoint Living Spaces, Estate by RSI, Continental Cabinets, VillaBath by RSI, Stor-It-All, and Professional Cabinet Solutions brands, as well as private label brands, such as Hampton Bay, Glacier Bay, Style Selections, Allen + Roth, Home Decorators Collection, and Project Source. It markets its products directly to home centers and builders, as well as through independent dealers and distributors. The company was founded in 1980 and is headquartered in Winchester, Virginia.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %5.7NaN
Revenue, $1744NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1632NaN
Operating income, $m112NaN
EBITDA, $m239NaN
Interest expense (income), $mNaN
Earnings before tax, $m78NaN
Tax expense, $m19NaN
Net income, $m59NaN

BALANCE SHEET

Cash and short-term investments, $m91NaN
Total assets, $m1637NaN
Adjusted assets (=assets-cash), $m1546NaN
Average production assets, $m1257NaN
Working capital, $m172NaN
Total debt, $m651NaN
Total liabilities, $m894NaN
Total equity, $m743NaN
Debt-to-equity ratio0.876NaN
Adjusted equity ratio0.440NaN

CASH FLOW

Net income, $m59NaN
Depreciation, amort., depletion, $m127NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m176NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-32NaN
Free cash flow, $m208NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m172
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount