|
Gilat Satellite Networks Ltd. (GILT) DCF تقييم
IL | Technology | Communication Equipment | 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
Gilat Satellite Networks Ltd. (GILT) Bundle
احصل على نظرة ثاقبة في تحليل تقييم Gilat Satellite Networks Ltd. (GILT) مع حاسبة DCF المتطورة! يأتي قالب Excel هذا مسبقًا ببيانات حقيقية (مذهب) ، مما يتيح لك ضبط التوقعات والافتراضات لتحديد القيمة الجوهرية ل Gilat Satellite Networks Ltd.
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 | 263.5 | 165.9 | 218.8 | 239.8 | 266.1 | 276.3 | 287.0 | 298.1 | 309.5 | 321.5 |
| Revenue Growth, % | 0 | -37.04 | 31.91 | 9.61 | 10.94 | 3.85 | 3.85 | 3.85 | 3.85 | 3.85 |
| EBITDA | 37.0 | -5.6 | 13.8 | 22.3 | 41.8 | 23.2 | 24.1 | 25.1 | 26.0 | 27.0 |
| EBITDA, % | 14.04 | -3.36 | 6.32 | 9.31 | 15.72 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 |
| Depreciation | 11.0 | 10.3 | 11.0 | 11.6 | 13.4 | 14.0 | 14.5 | 15.1 | 15.6 | 16.2 |
| Depreciation, % | 4.17 | 6.2 | 5.02 | 4.84 | 5.04 | 5.05 | 5.05 | 5.05 | 5.05 | 5.05 |
| EBIT | 26.0 | -15.9 | 2.8 | 10.7 | 28.4 | 9.3 | 9.6 | 10.0 | 10.4 | 10.8 |
| EBIT, % | 9.87 | -9.56 | 1.29 | 4.47 | 10.68 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 |
| Total Cash | 74.8 | 88.8 | 84.0 | 86.6 | 104.0 | 108.0 | 112.2 | 116.5 | 121.0 | 125.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 71.4 | 75.1 | 65.2 | 75.6 | 73.1 | 89.0 | 92.5 | 96.0 | 99.7 | 103.6 |
| Account Receivables, % | 27.11 | 45.25 | 29.78 | 31.53 | 27.45 | 32.22 | 32.22 | 32.22 | 32.22 | 32.22 |
| Inventories | 27.2 | 31.3 | 28.4 | 33.0 | 38.5 | 38.9 | 40.4 | 42.0 | 43.6 | 45.3 |
| Inventories, % | 10.32 | 18.87 | 12.99 | 13.77 | 14.48 | 14.09 | 14.09 | 14.09 | 14.09 | 14.09 |
| Accounts Payable | 20.7 | 20.5 | 19.8 | 20.7 | 13.9 | 23.8 | 24.7 | 25.7 | 26.7 | 27.7 |
| Accounts Payable, % | 7.87 | 12.35 | 9.04 | 8.62 | 5.21 | 8.62 | 8.62 | 8.62 | 8.62 | 8.62 |
| Capital Expenditure | -8.0 | -4.7 | -8.9 | -12.8 | -10.7 | -10.7 | -11.1 | -11.5 | -12.0 | -12.4 |
| Capital Expenditure, % | -3.03 | -2.84 | -4.08 | -5.33 | -4.04 | -3.87 | -3.87 | -3.87 | -3.87 | -3.87 |
| Tax Rate, % | 16.63 | 16.63 | 16.63 | 16.63 | 16.63 | 16.63 | 16.63 | 16.63 | 16.63 | 16.63 |
| EBITAT | 41.4 | -15.6 | -9.3 | -8.9 | 23.7 | 5.2 | 5.4 | 5.6 | 5.8 | 6.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -33.5 | -18.0 | 4.8 | -24.2 | 16.6 | 2.0 | 4.8 | 5.0 | 5.2 | 5.4 |
| WACC, % | 7.06 | 7.06 | 6.54 | 6.54 | 6.98 | 6.83 | 6.83 | 6.83 | 6.83 | 6.83 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 18.1 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 6 | |||||||||
| Terminal Value | 145 | |||||||||
| Present Terminal Value | 104 | |||||||||
| Enterprise Value | 122 | |||||||||
| Net Debt | -89 | |||||||||
| Equity Value | 211 | |||||||||
| Diluted Shares Outstanding, MM | 57 | |||||||||
| Equity Value Per Share | 3.73 |
What You Will Get
- Pre-Filled Financial Model: Gilat Satellite Networks Ltd.'s actual data facilitates accurate DCF valuation.
- Full Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
- Instant Calculations: Automatic updates provide immediate results as you adjust parameters.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, allowing for repeated use in detailed forecasts.
Key Features
- Comprehensive DCF Calculator: Features in-depth unlevered and levered DCF valuation frameworks tailored for Gilat Satellite Networks Ltd. (GILT).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital tool with adjustable parameters.
- Customizable Forecast Assumptions: Easily alter growth projections, capital investments, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Gilat Satellite Networks Ltd. (GILT).
- Interactive Dashboard and Charts: Visual representations provide a clear overview of essential valuation metrics for straightforward analysis.
How It Works
- Download: Obtain the pre-configured Excel file featuring Gilat Satellite Networks Ltd.'s (GILT) financial data.
- Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and compare results immediately.
- Make Decisions: Leverage the valuation findings to inform your investment approach.
Why Choose This Calculator for Gilat Satellite Networks Ltd. (GILT)?
- Comprehensive Tool: Combines DCF, WACC, and financial ratio analyses tailored for GILT.
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for GILT.
- Detailed Insights: Automatically computes Gilat's intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable foundations for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on GILT.
Who Should Use Gilat Satellite Networks Ltd. (GILT)?
- Investors: Gain insights into satellite communications with a reliable investment analysis tool.
- Financial Analysts: Streamline your analysis process with a customizable financial model tailored for the satellite industry.
- Consultants: Effortlessly modify the template for client proposals or strategic reports in telecommunications.
- Tech Enthusiasts: Enhance your knowledge of satellite technology and its market potential through practical examples.
- Educators and Students: Utilize it as a hands-on resource in courses related to technology and finance.
What the Template Contains
- Pre-Filled Data: Includes Gilat Satellite Networks Ltd.'s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Gilat Satellite Networks Ltd.'s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation 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.