Intrinsic value of Evoqua Water Technologies Corp. (AQUA)

[per Chepakovich valuation model]

other valuations of AQUA

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

Previous Close$32.80
Intrinsic Value
Upside potential
Previous Close
$32.80

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 2020-09-30 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, %-1.0NaN
Revenue, $1429NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1261NaN
Operating income, $m168NaN
EBITDA, $m280NaN
Interest expense (income), $mNaN
Earnings before tax, $m121NaN
Tax expense, $m7NaN
Net income, $m114NaN

BALANCE SHEET

Cash and short-term investments, $m193NaN
Total assets, $m1844NaN
Adjusted assets (=assets-cash), $m1651NaN
Average production assets, $m1056NaN
Working capital, $m346NaN
Total debt, $m876NaN
Total liabilities, $m1362NaN
Total equity, $m482NaN
Debt-to-equity ratio1.817NaN
Adjusted equity ratio0.184NaN

CASH FLOW

Net income, $m114NaN
Depreciation, amort., depletion, $m111NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m158NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-87NaN
Free cash flow, $m246NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m346
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN