|
Lightpath Technologies ، Inc. (LPTH) تقييم DCF
US | Technology | Hardware, Equipment & Parts | 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
LightPath Technologies, Inc. (LPTH) Bundle
استكشف الإمكانات المالية لـ LightPath Technologies ، Inc. (LPTH) مع حاسبة DCF سهلة الاستخدام! أدخل توقعاتك للنمو والهوامش والمصروفات لتحديد القيمة الجوهرية لـ LightPath Technologies ، Inc. (LPTH) وتعزيز نهج الاستثمار الخاص بك.
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 | 35.0 | 38.5 | 35.6 | 32.9 | 31.7 | 31.0 | 30.4 | 29.7 | 29.1 | 28.5 |
| Revenue Growth, % | 0 | 10 | -7.55 | -7.38 | -3.67 | -2.15 | -2.15 | -2.15 | -2.15 | -2.15 |
| EBITDA | 5.5 | 1.5 | 1.2 | -.4 | -3.7 | .6 | .6 | .6 | .6 | .6 |
| EBITDA, % | 15.62 | 3.83 | 3.28 | -1.08 | -11.66 | 2 | 2 | 2 | 2 | 2 |
| Depreciation | 3.4 | 3.5 | 3.6 | 3.2 | 4.0 | 3.2 | 3.1 | 3.1 | 3.0 | 2.9 |
| Depreciation, % | 9.79 | 9.12 | 10.17 | 9.64 | 12.76 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 |
| EBIT | 2.0 | -2.0 | -2.4 | -3.5 | -7.7 | -2.6 | -2.5 | -2.5 | -2.4 | -2.4 |
| EBIT, % | 5.83 | -5.29 | -6.89 | -10.72 | -24.42 | -8.3 | -8.3 | -8.3 | -8.3 | -8.3 |
| Total Cash | 5.4 | 6.8 | 5.5 | 4.7 | 3.5 | 4.6 | 4.5 | 4.4 | 4.3 | 4.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 6.3 | 4.8 | 5.2 | 6.6 | 4.9 | 5.0 | 4.9 | 4.8 | 4.7 | 4.6 |
| Account Receivables, % | 18.08 | 12.46 | 14.66 | 20.15 | 15.54 | 16.17 | 16.17 | 16.17 | 16.17 | 16.17 |
| Inventories | 9.0 | 8.7 | 7.0 | 7.4 | 6.6 | 6.9 | 6.7 | 6.6 | 6.5 | 6.3 |
| Inventories, % | 25.69 | 22.51 | 19.64 | 22.5 | 20.65 | 22.2 | 22.2 | 22.2 | 22.2 | 22.2 |
| Accounts Payable | 2.6 | 2.9 | 3.1 | 2.6 | 3.2 | 2.6 | 2.5 | 2.5 | 2.4 | 2.4 |
| Accounts Payable, % | 7.32 | 7.6 | 8.64 | 7.82 | 10.19 | 8.31 | 8.31 | 8.31 | 8.31 | 8.31 |
| Capital Expenditure | -2.4 | -3.2 | -1.6 | -3.1 | -2.2 | -2.2 | -2.2 | -2.1 | -2.1 | -2.0 |
| Capital Expenditure, % | -6.99 | -8.21 | -4.57 | -9.34 | -6.88 | -7.2 | -7.2 | -7.2 | -7.2 | -7.2 |
| Tax Rate, % | -0.85002 | -0.85002 | -0.85002 | -0.85002 | -0.85002 | -0.85002 | -0.85002 | -0.85002 | -0.85002 | -0.85002 |
| EBITAT | 1.1 | -2.9 | -3.2 | -3.7 | -7.8 | -2.3 | -2.3 | -2.2 | -2.2 | -2.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -10.7 | -.3 | .2 | -6.0 | -2.7 | -2.5 | -1.1 | -1.1 | -1.1 | -1.1 |
| WACC, % | 8.09 | 8.29 | 8.29 | 8.29 | 8.29 | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -5.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1 | |||||||||
| Terminal Value | -17 | |||||||||
| Present Terminal Value | -12 | |||||||||
| Enterprise Value | -17 | |||||||||
| Net Debt | 7 | |||||||||
| Equity Value | -24 | |||||||||
| Diluted Shares Outstanding, MM | 38 | |||||||||
| Equity Value Per Share | -0.64 |
What You Will Get
- Pre-Filled Financial Model: LightPath Technologies’ actual data facilitates accurate DCF valuation.
- Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Instant Calculations: Real-time updates provide immediate insights as you adjust inputs.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
- Customizable and Reusable: Designed for versatility, enabling repeated use for comprehensive forecasts.
Key Features
- Accurate Financial Data: Obtain reliable pre-loaded historical figures and future forecasts for LightPath Technologies, Inc. (LPTH).
- Adjustable Forecast Parameters: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Clear charts and summaries to help visualize your valuation outcomes.
- Suitable for All Levels: A straightforward design tailored for investors, CFOs, and consultants alike.
How It Works
- 1. Access the Template: Download and open the Excel file containing LightPath Technologies, Inc. (LPTH) preloaded data.
- 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
- 3. View Results Instantly: The DCF model automatically calculates the intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation outcomes for LightPath Technologies, Inc. (LPTH).
- 5. Present with Confidence: Share professional valuation insights to support your investment decisions regarding LightPath Technologies, Inc. (LPTH).
Why Choose This Calculator for LightPath Technologies, Inc. (LPTH)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for LPTH.
- Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes LightPath's intrinsic value and Net Present Value.
- Ready-to-Use Data: Includes historical and projected data for precise calculations.
- High-Quality Standards: Perfect for financial analysts, investors, and consultants focusing on LPTH.
Who Should Use LightPath Technologies, Inc. (LPTH)?
- Investors: Gain insights and make informed investment decisions with our advanced optical solutions.
- Optical Engineers: Streamline your design process with our high-quality optical components tailored for various applications.
- Manufacturers: Enhance product performance by integrating our cutting-edge optical technologies.
- Researchers: Explore innovative optical solutions for your projects and experiments.
- Educators and Students: Utilize our resources to enrich learning in optics and photonics disciplines.
What the Template Contains
- Pre-Filled Data: Includes LightPath Technologies’ 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 LightPath Technologies’ 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.