|
تقييم Gigamedia Limited (GIGM) DCF
TW | Technology | Electronic Gaming & Multimedia | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
GigaMedia Limited (GIGM) Bundle
استكشاف Outlook المالي Gigamedia Limited (GIGM) مع حاسبة DCF سهلة الاستخدام! أدخل توقعاتك للنمو والهوامش والمصروفات لحساب القيمة الجوهرية في Gigamedia Limited (GIGM) وصقل نهج الاستثمار الخاص بك.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.6 | 6.9 | 5.5 | 5.6 | 4.3 | 3.9 | 3.5 | 3.2 | 2.9 | 2.6 |
| Revenue Growth, % | 0 | 3.46 | -20.12 | 1.7 | -23.16 | -9.53 | -9.53 | -9.53 | -9.53 | -9.53 |
| EBITDA | -2.7 | -2.1 | -4.0 | -3.0 | -3.1 | -2.1 | -1.9 | -1.7 | -1.6 | -1.4 |
| EBITDA, % | -40.63 | -31.18 | -72 | -53.5 | -72.23 | -53.91 | -53.91 | -53.91 | -53.91 | -53.91 |
| Depreciation | .1 | .0 | .0 | .0 | .1 | .0 | .0 | .0 | .0 | .0 |
| Depreciation, % | 1.63 | 0.11636 | 0.36417 | 0.59083 | 1.28 | 0.79562 | 0.79562 | 0.79562 | 0.79562 | 0.79562 |
| EBIT | -2.8 | -2.2 | -4.0 | -3.0 | -3.2 | -2.1 | -1.9 | -1.7 | -1.6 | -1.4 |
| EBIT, % | -42.26 | -31.3 | -72.36 | -54.09 | -73.51 | -54.7 | -54.7 | -54.7 | -54.7 | -54.7 |
| Total Cash | 57.7 | 45.7 | 41.5 | 46.9 | 38.8 | 3.9 | 3.5 | 3.2 | 2.9 | 2.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .4 | .3 | .3 | .6 | .2 | .2 | .2 | .2 | .2 | .2 |
| Account Receivables, % | 5.54 | 4.04 | 4.83 | 10.26 | 5.34 | 6 | 6 | 6 | 6 | 6 |
| Inventories | .6 | .4 | .7 | .4 | .0 | .3 | .2 | .2 | .2 | .2 |
| Inventories, % | 9.68 | 5.64 | 12.87 | 6.68 | 0 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 |
| Accounts Payable | .1 | .1 | .1 | .1 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0.96313 | 1.02 | 2.15 | 0.94891 | 1.03 | 1.22 | 1.22 | 1.22 | 1.22 | 1.22 |
| Capital Expenditure | -.1 | .0 | -.1 | .0 | -.1 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | -0.93303 | -0.46544 | -1.69 | -0.57293 | -1.35 | -1 | -1 | -1 | -1 | -1 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -2.7 | -.8 | -3.4 | -3.0 | -3.2 | -1.8 | -1.6 | -1.5 | -1.3 | -1.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -3.6 | -.5 | -3.7 | -3.1 | -2.5 | -2.1 | -1.6 | -1.4 | -1.3 | -1.2 |
| WACC, % | 5.72 | 5.65 | 5.71 | 5.72 | 5.72 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -6.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1 | |||||||||
| Terminal Value | -32 | |||||||||
| Present Terminal Value | -24 | |||||||||
| Enterprise Value | -31 | |||||||||
| Net Debt | -38 | |||||||||
| Equity Value | 7 | |||||||||
| Diluted Shares Outstanding, MM | 11 | |||||||||
| Equity Value Per Share | 0.65 |
What You Will Receive
- Comprehensive Financial Model: GigaMedia Limited’s (GIGM) real data facilitates accurate DCF valuation.
- Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
- Professional-Grade Template: An expertly crafted Excel file tailored for high-quality valuation.
- Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.
Key Features
- Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for GigaMedia Limited (GIGM).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for GigaMedia Limited (GIGM).
- Interactive Dashboard and Charts: Visual representations that encapsulate essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered GigaMedia Limited (GIGM) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for GigaMedia Limited’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose GigaMedia Limited (GIGM) Calculator?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses for comprehensive evaluations.
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes GigaMedia’s intrinsic value and Net Present Value.
- Preloaded Information: Access historical and projected data for reliable analysis.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants alike.
Who Should Use This Product?
- Investors: Accurately assess GigaMedia Limited’s (GIGM) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial analysis and reporting.
- Consultants: Efficiently customize the template for client valuation reports.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies.
- Educators: Apply it as a teaching resource to illustrate valuation techniques.
What the Template Contains
- Historical Data: Includes GigaMedia Limited’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate GigaMedia Limited’s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of GigaMedia Limited’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.