investorscraft@gmail.com

Intrinsic value of AptarGroup, Inc. (ATR)

Previous Close$99.72
Intrinsic Value
Upside potential
Previous Close
$99.72

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, %
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Cash & ST Investments
Total debt
Market cap, m$
6,532

Based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

  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.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %10.2NaN
Revenue, $3227NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2880NaN
Operating income, $m347NaN
EBITDA, $m582NaN
Interest expense (income), $mNaN
Earnings before tax, $m322NaN
Tax expense, $m78NaN
Net income, $m244NaN

BALANCE SHEET

Cash and short-term investments, $m124NaN
Total assets, $m4141NaN
Adjusted assets (=assets-cash), $m4017NaN
Average production assets, $m2594NaN
Working capital, $m376NaN
Total debt, $m1260NaN
Total liabilities, $m2172NaN
Total equity, $m1969NaN
Debt-to-equity ratio0.640NaN
Adjusted equity ratio0.535NaN

CASH FLOW

Net income, $m244NaN
Depreciation, amort., depletion, $m235NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m363NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-303NaN
Free cash flow, $m666NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m376
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount