|
Microvision ، Inc. (MVIS) DCF تقييم |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
MicroVision, Inc. (MVIS) Bundle
سواء كنت مستثمرًا أو محللًا ، فإن حاسبة DCF (MVIS) هذه هي موردك للتقييم الدقيق. محملة بالبيانات الحقيقية من Microvision ، Inc. ، يمكنك ضبط التوقعات وعرض الآثار على الفور.
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 | 3.1 | 2.5 | .7 | 7.3 | 4.7 | 4.4 | 4.1 | 3.8 | 3.5 | 3.3 |
| Revenue Growth, % | 0 | -19.09 | -73.44 | 993.22 | -35.31 | -6.96 | -6.96 | -6.96 | -6.96 | -6.96 |
| EBITDA | -13.1 | -42.4 | -50.8 | -81.0 | -85.0 | -4.4 | -4.1 | -3.8 | -3.5 | -3.3 |
| EBITDA, % | -424.01 | -1696.2 | -7657.38 | -1116.48 | -1810.71 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | 1.0 | 1.5 | 2.2 | 7.9 | 6.9 | 3.4 | 3.2 | 2.9 | 2.7 | 2.6 |
| Depreciation, % | 31.17 | 58.56 | 338.25 | 108.33 | 147.36 | 77.95 | 77.95 | 77.95 | 77.95 | 77.95 |
| EBIT | -14.1 | -43.9 | -53.1 | -88.9 | -92.0 | -4.4 | -4.1 | -3.8 | -3.5 | -3.3 |
| EBIT, % | -455.18 | -1754.76 | -7995.63 | -1224.81 | -1958.07 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | 16.9 | 115.4 | 82.7 | 73.8 | 74.7 | 4.4 | 4.1 | 3.8 | 3.5 | 3.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .9 | .9 | .3 | .3 | .2 | .2 | .2 |
| Account Receivables, % | 0 | 0 | 0 | 13.07 | 19.72 | 6.56 | 6.56 | 6.56 | 6.56 | 6.56 |
| Inventories | .0 | 1.8 | 1.9 | 3.9 | 2.3 | 2.4 | 2.2 | 2.1 | 1.9 | 1.8 |
| Inventories, % | 0 | 71.2 | 280.27 | 53.37 | 48.85 | 54.68 | 54.68 | 54.68 | 54.68 | 54.68 |
| Accounts Payable | .6 | 3.6 | 2.1 | 2.3 | 1.1 | 2.4 | 2.2 | 2.1 | 1.9 | 1.8 |
| Accounts Payable, % | 20.39 | 143.36 | 310.39 | 31.29 | 24.11 | 55.16 | 55.16 | 55.16 | 55.16 | 55.16 |
| Capital Expenditure | -.4 | -2.5 | -4.4 | -1.9 | -.4 | -2.2 | -2.0 | -1.9 | -1.7 | -1.6 |
| Capital Expenditure, % | -13.01 | -99.72 | -656.48 | -26.66 | -7.96 | -49.47 | -49.47 | -49.47 | -49.47 | -49.47 |
| Tax Rate, % | 0.52042 | 0.52042 | 0.52042 | 0.52042 | 0.52042 | 0.52042 | 0.52042 | 0.52042 | 0.52042 | 0.52042 |
| EBITAT | -12.6 | -41.7 | -52.3 | -90.2 | -91.5 | -4.2 | -3.9 | -3.7 | -3.4 | -3.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -11.4 | -41.5 | -56.0 | -87.0 | -84.5 | -1.2 | -2.7 | -2.6 | -2.4 | -2.2 |
| WACC, % | 14.92 | 15 | 15.05 | 15.07 | 15.06 | 15.02 | 15.02 | 15.02 | 15.02 | 15.02 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -7.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -2 | |||||||||
| Terminal Value | -17 | |||||||||
| Present Terminal Value | -9 | |||||||||
| Enterprise Value | -16 | |||||||||
| Net Debt | -3 | |||||||||
| Equity Value | -13 | |||||||||
| Diluted Shares Outstanding, MM | 210 | |||||||||
| Equity Value Per Share | -0.06 |
What You Will Get
- Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to create various scenarios.
- Real-World Data: MicroVision, Inc.'s (MVIS) financial data pre-filled to accelerate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive Historical Data: MicroVision, Inc.'s (MVIS) past financial statements and projected forecasts are readily available.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Valuation: Instantly view the recalculated intrinsic value of MicroVision, Inc. (MVIS).
- Intuitive Visualizations: Dashboard graphics present valuation outcomes and essential metrics clearly.
- Designed for Precision: A reliable resource tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring MicroVision, Inc.'s (MVIS) data.
- Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Immediately see the updated results, including MicroVision, Inc.'s (MVIS) intrinsic value.
- Step 5: Utilize the outputs to make well-informed investment decisions or create reports.
Why Choose This Calculator for MicroVision, Inc. (MVIS)?
- User-Friendly Interface: Tailored for both novices and seasoned users.
- Customizable Parameters: Adjust inputs effortlessly to suit your financial analysis.
- Real-Time Feedback: Observe immediate updates to MicroVision’s valuation as you tweak the parameters.
- Pre-Configured Data: Comes with MicroVision’s latest financial information for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling MicroVision, Inc. (MVIS) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for MicroVision, Inc. (MVIS).
- Consultants: Deliver professional valuation insights on MicroVision, Inc. (MVIS) to clients quickly and accurately.
- Business Owners: Understand how innovative companies like MicroVision, Inc. (MVIS) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to MicroVision, Inc. (MVIS).
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for MicroVision, Inc. (MVIS).
- Real-World Data: MicroVision's historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into MicroVision's performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to MicroVision, Inc. (MVIS).
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results relevant to MicroVision, Inc. (MVIS).
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.