iPower Inc. (IPW) DCF Valuation

iPower Inc. (IPW) DCF Valuation

US | Consumer Cyclical | Specialty Retail | NASDAQ
iPower Inc. (IPW) DCF Valuation
  • ✓ 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

iPower Inc. (IPW) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Looking to assess the intrinsic value of iPower Inc.? Our iPower Inc. (IPW) DCF Calculator integrates real-world data with extensive customization features, allowing you to refine your projections and enhance your investment strategies.


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 39.9 54.1 79.4 88.9 86.1 105.7 129.7 159.2 195.4 239.9
Revenue Growth, % 0 35.4 46.86 11.94 -3.18 22.76 22.76 22.76 22.76 22.76
EBITDA .0 3.0 3.2 -12.8 1.5 -.7 -.8 -1.0 -1.2 -1.5
EBITDA, % 0 5.47 4.03 -14.37 1.75 -0.62189 -0.62189 -0.62189 -0.62189 -0.62189
Depreciation -2.9 .1 .6 .8 2.5 -.5 -.6 -.8 -1.0 -1.2
Depreciation, % -7.28 0.17414 0.7578 0.93247 2.92 -0.50023 -0.50023 -0.50023 -0.50023 -0.50023
EBIT 2.9 2.9 2.6 -13.6 -1.0 -.1 -.2 -.2 -.2 -.3
EBIT, % 7.28 5.3 3.28 -15.3 -1.17 -0.12166 -0.12166 -0.12166 -0.12166 -0.12166
Total Cash 1.0 6.7 1.8 3.7 7.4 6.3 7.7 9.5 11.7 14.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 6.1 7.9 18.6 14.1 14.7
Account Receivables, % 15.19 14.6 23.44 15.83 17.13
Inventories 5.7 13.1 30.4 20.6 10.5 23.7 29.1 35.8 43.9 53.9
Inventories, % 14.38 24.16 38.32 23.16 12.25 22.46 22.46 22.46 22.46 22.46
Accounts Payable 4.2 3.9 9.5 13.2 11.2 12.2 15.0 18.4 22.6 27.7
Accounts Payable, % 10.57 7.29 12 14.9 13.04 11.56 11.56 11.56 11.56 11.56
Capital Expenditure .0 -.1 -.5 -.1 .0 -.2 -.2 -.3 -.4 -.4
Capital Expenditure, % -0.01565408 -0.11373 -0.60965 -0.15839 0.000003485475 -0.17948 -0.17948 -0.17948 -0.17948 -0.17948
Tax Rate, % 14.76 14.76 14.76 14.76 14.76 14.76 14.76 14.76 14.76 14.76
EBITAT 2.1 247.4 1.9 -11.1 -.9 -.1 -.1 -.2 -.2 -.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -8.4 238.0 -20.5 7.7 9.0 -16.5 -7.8 -9.5 -11.7 -14.4
WACC, % 16.95 17.55 16.98 17.15 17.23 17.17 17.17 17.17 17.17 17.17
PV UFCF
SUM PV UFCF -38.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -15
Terminal Value -97
Present Terminal Value -44
Enterprise Value -82
Net Debt 6
Equity Value -88
Diluted Shares Outstanding, MM 30
Equity Value Per Share -2.93

What You Will Get

  • Editable Forecast Inputs: Effortlessly modify key assumptions (growth %, margins, WACC) to generate various scenarios.
  • Real-World Data: iPower Inc.'s (IPW) financial information pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model that tailors to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for iPower Inc. (IPW).
  • WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to iPower Inc. (IPW).
  • Interactive Dashboard and Charts: Visual summaries of key valuation metrics for streamlined analysis.

How It Works

  • Download: Obtain the pre-configured Excel file containing iPower Inc.'s (IPW) financial data.
  • Customize: Modify projections, including sales growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and instantly compare results.
  • Make Decisions: Leverage the valuation findings to inform your investment choices.

Why Choose iPower Inc. (IPW)?

  • Innovative Solutions: Offers cutting-edge energy management tools tailored for modern needs.
  • Flexible Features: Modify settings to align with specific energy consumption scenarios.
  • In-Depth Analysis: Provides automated assessments of energy efficiency and cost savings.
  • Rich Data Integration: Incorporates both historical and predictive analytics for informed decision-making.
  • Expert Endorsement: Trusted by energy professionals, businesses, and sustainability consultants.

Who Should Use iPower Inc. (IPW)?

  • Investors: Gain insights and make informed decisions with our advanced investment tools.
  • Financial Analysts: Streamline your analysis with customizable financial models tailored for iPower Inc. (IPW).
  • Consultants: Effortlessly modify presentations and reports to showcase iPower Inc. (IPW) to your clients.
  • Finance Enthusiasts: Enhance your knowledge of energy sector valuations through practical examples related to iPower Inc. (IPW).
  • Educators and Students: Utilize our resources as a hands-on learning aid in finance and investment courses.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
  • Real-World Data: iPower Inc.'s (IPW) historical and projected financials preloaded for analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage.
  • Dashboard with Visual Outputs: Graphs and tables providing clear, actionable results.

No products were found matching.