|
Lightwave Logic ، Inc. (LWLG) تقييم DCF
US | Basic Materials | Chemicals - Specialty | 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
Lightwave Logic, Inc. (LWLG) Bundle
اكتشف القيمة الحقيقية لـ LightWave Logic ، Inc. (LWLG) مع حاسبة DCF المتقدمة! اضبط افتراضات المفتاح ، واستكشف السيناريوهات المختلفة ، وقم بتقييم كيفية تأثير التغييرات المختلفة على تقييم LightWave Logic ، Inc. (LWLG) - كل ذلك ضمن قالب Excel واحد.
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 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Revenue Growth, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITDA | -6.0 | -5.9 | -17.8 | -16.2 | -19.7 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 100 | 100 | 100 | 100 | -48723.65 | 60 | 60 | 60 | 60 | 60 |
| Depreciation | .7 | .8 | .9 | 1.0 | 1.3 | .0 | .0 | .0 | .0 | .0 |
| Depreciation, % | 100 | 100 | 100 | 100 | 3219.53 | 100 | 100 | 100 | 100 | 100 |
| EBIT | -6.7 | -6.7 | -18.6 | -17.2 | -21.0 | .0 | .0 | .0 | .0 | .0 |
| EBIT, % | 100 | 100 | 100 | 100 | -51943.19 | 60 | 60 | 60 | 60 | 60 |
| Total Cash | 2.2 | 3.3 | 23.4 | 24.1 | 31.4 | .0 | .0 | .0 | .0 | .0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .1 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | -.1 | .0 | .0 | .7 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 100 | 100 | 100 | 100 | 86.06 | 97.21 | 97.21 | 97.21 | 97.21 | 97.21 |
| Inventories | .0 | .0 | .0 | .1 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 100 | 100 | 100 | 100 | -0.00246901 | 80 | 80 | 80 | 80 | 80 |
| Accounts Payable | .1 | .2 | .2 | .8 | 1.4 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 100 | 100 | 100 | 100 | 3574.13 | 100 | 100 | 100 | 100 | 100 |
| Capital Expenditure | -.3 | -.2 | -1.1 | -1.6 | -3.6 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 100 | 100 | 100 | 100 | -8888.23 | -20 | -20 | -20 | -20 | -20 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -6.7 | -6.7 | -18.2 | -17.2 | -21.0 | .0 | .0 | .0 | .0 | .0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -6.2 | -6.2 | -18.4 | -17.9 | -22.0 | -1.4 | .1 | .1 | .1 | .1 |
| WACC, % | 13.34 | 13.34 | 13.34 | 13.34 | 13.34 | 13.34 | 13.34 | 13.34 | 13.34 | 13.34 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 1 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | -1 | |||||||||
| Net Debt | -29 | |||||||||
| Equity Value | 28 | |||||||||
| Diluted Shares Outstanding, MM | 115 | |||||||||
| Equity Value Per Share | 0.24 |
What You Will Get
- Genuine Lightwave Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Lightwave Logic, Inc. (LWLG).
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Instant Valuation Adjustments: Automatic recalculations to evaluate the effects of changes on Lightwave Logic’s fair value.
- Dynamic Excel Template: Designed for quick modifications, scenario analysis, and in-depth projections.
- Efficient and Precise: Avoid building models from scratch while ensuring accuracy and adaptability.
Key Features
- Advanced DCF Calculator: Provides comprehensive unlevered and levered DCF valuation models tailored for Lightwave Logic, Inc. (LWLG).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to LWLG.
- Editable Forecast Assumptions: Customize growth rates, capital expenditures, and discount rates to fit Lightwave Logic's projections.
- Built-In Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Lightwave Logic, Inc. (LWLG).
- Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of LWLG.
How It Works
- 1. Access the Template: Download and open the Excel file containing Lightwave Logic, Inc.'s (LWLG) preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Present with Confidence: Deliver professional valuation insights to bolster your decision-making.
Why Choose This Calculator for Lightwave Logic, Inc. (LWLG)?
- Comprehensive Tool: Features DCF, WACC, and financial ratio analyses all in one convenient package.
- Customizable Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
- Detailed Insights: Automatically computes Lightwave Logic's intrinsic value and Net Present Value.
- Preloaded Data: Includes historical and projected data for reliable starting points.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focused on LWLG.
Who Should Use This Product?
- Optoelectronics Students: Explore advanced photonic technologies and their applications with real-world data.
- Researchers: Integrate cutting-edge models into your studies or publications on lightwave technologies.
- Investors: Evaluate your investment strategies and assess valuation scenarios for Lightwave Logic, Inc. (LWLG).
- Market Analysts: Enhance your analysis with a customizable model tailored for the photonics industry.
- Technology Entrepreneurs: Understand how innovative companies like Lightwave Logic, Inc. (LWLG) are evaluated in the market.
What the Template Contains
- Pre-Filled Data: Includes Lightwave Logic, Inc.'s (LWLG) historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on tailored inputs.
- Key Financial Ratios: Assess Lightwave Logic, Inc.'s (LWLG) profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.
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.