Intrinsic value of AptarGroup, Inc. (ATR)

[per Chepakovich valuation model]

other valuations of ATR

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

Previous Close$126.77
Intrinsic Value
Upside potential
Previous Close
$126.77

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, %2.4NaN
Revenue, $2929NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2590NaN
Operating income, $m339NaN
EBITDA, $m560NaN
Interest expense (income), $mNaN
Earnings before tax, $m301NaN
Tax expense, $m87NaN
Net income, $m214NaN

BALANCE SHEET

Cash and short-term investments, $m305NaN
Total assets, $m3990NaN
Adjusted assets (=assets-cash), $m3685NaN
Average production assets, $m2364NaN
Working capital, $m589NaN
Total debt, $m1244NaN
Total liabilities, $m2140NaN
Total equity, $m1850NaN
Debt-to-equity ratio0.672NaN
Adjusted equity ratio0.456NaN

CASH FLOW

Net income, $m214NaN
Depreciation, amort., depletion, $m220NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m570NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-241NaN
Free cash flow, $m811NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m589
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN