investorscraft@gmail.com

Intrinsic Value of Art's-Way Manufacturing Co., Inc. (ARTW)

Previous Close$2.08
Intrinsic Value
Upside potential
Previous Close
$2.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-11-30 and quarterly data as of 2023-08-31.

  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 year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %13.8NaN
Revenue, $28NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m28NaN
Operating income, $m0NaN
EBITDA, $m1NaN
Interest expense (income), $mNaN
Earnings before tax, $m0NaN
Tax expense, $m0NaN
Net income, $m0NaN

BALANCE SHEET

Cash and short-term investments, $m0NaN
Total assets, $m24NaN
Adjusted assets (=assets-cash), $m24NaN
Average production assets, $m6NaN
Working capital, $m5NaN
Total debt, $m8NaN
Total liabilities, $m13NaN
Total equity, $m11NaN
Debt-to-equity ratio0.675NaN
Adjusted equity ratio0.633NaN

CASH FLOW

Net income, $m0NaN
Depreciation, amort., depletion, $m1NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1NaN
Free cash flow, $m2NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m5
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount