|
AudioCodes Ltd. (AUDC) تقييم DCF |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
AudioCodes Ltd. (AUDC) Bundle
تقييم التوقعات المالية لـ Audiocodes Ltd. (AUDC) بدقة مهنية! تأتي حاسبة DCF (AUDC) هذه مع بيانات مالية مملوءة مسبقًا مع السماح لك بالحرية في تعديل نمو الإيرادات ، WACC ، الهوامش ، وغيرها من الافتراضات الأساسية التي تتماشى مع تنبؤاتك.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 220.8 | 248.9 | 275.1 | 244.4 | 242.2 | 249.0 | 256.0 | 263.2 | 270.6 | 278.2 |
| Revenue Growth, % | 0.00 | 12.75 | 10.51 | -11.16 | -0.90 | 2.80 | 2.80 | 2.80 | 2.80 | 2.80 |
| EBITDA | 40.6 | 42.0 | 34.3 | 18.5 | 21.1 | 31.9 | 32.8 | 33.7 | 34.6 | 35.6 |
| EBITDA, % | 18.40 | 16.86 | 12.47 | 7.58 | 8.70 | 12.80 | 12.80 | 12.80 | 12.80 | 12.80 |
| Depreciation | 2.3 | 2.4 | 3.0 | 2.6 | 3.9 | 2.9 | 2.9 | 3.0 | 3.1 | 3.2 |
| Depreciation, % | 1.03 | 0.98 | 1.08 | 1.06 | 1.60 | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 |
| EBIT | 38.4 | 39.5 | 31.3 | 15.9 | 17.2 | 29.0 | 29.8 | 30.7 | 31.5 | 32.4 |
| EBIT, % | 17.37 | 15.88 | 11.38 | 6.52 | 7.10 | 11.65 | 11.65 | 11.65 | 11.65 | 11.65 |
| Total Cash | 41.4 | 80.1 | 41.9 | 38.2 | 62.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 34.5 | 49.0 | 56.4 | 51.1 | 56.0 | 49.7 | 51.1 | 52.6 | 54.0 | 55.6 |
| Account Receivables, % | 15.63 | 19.67 | 20.51 | 20.92 | 23.13 | 19.97 | 19.97 | 19.97 | 19.97 | 19.97 |
| Inventories | 29.2 | 24.0 | 36.4 | 44.0 | 31.5 | 33.4 | 34.3 | 35.3 | 36.3 | 37.3 |
| Inventories, % | 13.22 | 9.64 | 13.22 | 17.99 | 12.99 | 13.41 | 13.41 | 13.41 | 13.41 | 13.41 |
| Accounts Payable | 7.0 | 7.9 | 11.3 | 7.6 | 7.5 | 8.3 | 8.5 | 8.8 | 9.0 | 9.3 |
| Accounts Payable, % | 3.16 | 3.16 | 4.12 | 3.09 | 3.11 | 3.33 | 3.33 | 3.33 | 3.33 | 3.33 |
| Capital Expenditure | -1.5 | -1.2 | -1.5 | -6.0 | -24.3 | -7.0 | -7.2 | -7.4 | -7.7 | -7.9 |
| Capital Expenditure, % | -0.69 | -0.47 | -0.54 | -2.44 | -10.03 | -2.83 | -2.83 | -2.83 | -2.83 | -2.83 |
| Tax Rate, % | 25.78 | 14.94 | 16.61 | 38.99 | -1.16 | 19.03 | 19.03 | 19.03 | 19.03 | 19.03 |
| EBITAT | 28.5 | 33.6 | 26.1 | 9.7 | 17.4 | 23.5 | 24.1 | 24.8 | 25.5 | 26.2 |
| Depreciation | 2.3 | 2.4 | 3.0 | 2.6 | 3.9 | 2.9 | 2.9 | 3.0 | 3.1 | 3.2 |
| Changes in Account Receivables | 6.3 | -1.4 | -1.5 | -1.4 | -1.6 | |||||
| Changes in Inventories | -1.9 | -0.9 | -1.0 | -1.0 | -1.0 | |||||
| Changes in Accounts Payable | 0.8 | 0.2 | 0.3 | 0.2 | 0.3 | |||||
| Capital Expenditure | -1.5 | -1.2 | -1.5 | -6.0 | -24.3 | -7.0 | -7.2 | -7.4 | -7.7 | -7.9 |
| UFCF | -27.5 | 26.6 | 11.2 | .3 | 4.6 | 24.5 | 17.7 | 18.2 | 18.8 | 19.3 |
| WACC, % | 8.38 | 8.43 | 8.42 | 8.32 | 8.49 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 |
| PV UFCF | 22.6 | 15.1 | 14.3 | 13.6 | 12.9 | |||||
| SUM PV UFCF | 78.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 19.7 | |||||||||
| Terminal Value | 307.1 | |||||||||
| Present Terminal Value | 205.1 | |||||||||
| Enterprise Value | 283.5 | |||||||||
| Net Debt | -22.0 | |||||||||
| Equity Value | 305.5 | |||||||||
| Diluted Shares Outstanding, MM | 31.0 | |||||||||
| Equity Value Per Share | 9.85 |
What You Will Receive
- Pre-Filled Financial Model: AudioCodes Ltd.’s actual data facilitates accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Real-Time Calculations: Automatic updates guarantee visibility of results as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.
Key Features
- Comprehensive DCF Calculator: Provides detailed unlevered and levered DCF valuation models tailored for AudioCodes Ltd. (AUDC).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable parameters for precise calculations.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your analysis needs.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to AudioCodes Ltd. (AUDC).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring AudioCodes Ltd. (AUDC) data.
- Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including AudioCodes Ltd.'s intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Choose AudioCodes Ltd. (AUDC) Solutions?
- Enhance Communication: Our technology streamlines voice and video interactions for seamless connectivity.
- Boost Efficiency: Advanced tools and features help optimize your communication infrastructure.
- Highly Scalable: Solutions can grow with your organization, accommodating increasing demands effortlessly.
- User-Friendly Interface: Intuitive design ensures easy navigation and quick access to essential features.
- Industry-Leading Support: Our team of experts is dedicated to providing top-notch assistance and guidance.
Who Should Use This Product?
- Audio Engineers: Explore advanced audio processing techniques and apply them in real-world scenarios.
- Researchers: Integrate cutting-edge communication models into your studies or projects.
- Telecom Investors: Validate your investment strategies and evaluate the performance of AudioCodes Ltd. (AUDC).
- Network Analysts: Enhance your efficiency with a customizable VoIP analysis toolkit.
- IT Managers: Understand how leading companies like AudioCodes Ltd. (AUDC) optimize their communication solutions.
What the Template Contains
- Pre-Filled DCF Model: AudioCodes Ltd.'s (AUDC) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate AudioCodes Ltd.'s (AUDC) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.