|
Ondas Holdings Inc. (ONDS) تقييم DCF |
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
Ondas Holdings Inc. (ONDS) Bundle
تبحث لحساب القيمة الجوهرية لشركة Ondas Holdings Inc.؟ يدمج حاسبة DCF (ONDS) DCF بيانات العالم الحقيقي مع ميزات تخصيص شاملة ، مما يتيح لك ضبط التنبؤات وتعزيز استراتيجية الاستثمار الخاصة 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 | 2.2 | 2.9 | 2.1 | 15.7 | 7.2 | 8.2 | 9.2 | 10.5 | 11.9 | 13.4 |
| Revenue Growth, % | 0 | 34.34 | -26.87 | 638.14 | -54.16 | 13.33 | 13.33 | 13.33 | 13.33 | 13.33 |
| EBITDA | -11.1 | -15.6 | -64.6 | -34.6 | -28.7 | -8.2 | -9.2 | -10.5 | -11.9 | -13.4 |
| EBITDA, % | -515 | -535.12 | -3040.08 | -220.74 | -399.33 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | .4 | 1.8 | 4.9 | 6.1 | 5.7 | 4.9 | 5.5 | 6.2 | 7.1 | 8.0 |
| Depreciation, % | 18.39 | 62.46 | 228.31 | 38.57 | 78.76 | 59.64 | 59.64 | 59.64 | 59.64 | 59.64 |
| EBIT | -11.5 | -17.4 | -69.5 | -40.7 | -34.4 | -8.2 | -9.2 | -10.5 | -11.9 | -13.4 |
| EBIT, % | -533.39 | -597.58 | -3268.4 | -259.31 | -478.09 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | 26.1 | 40.8 | 29.8 | 15.0 | 30.0 | 8.1 | 9.2 | 10.4 | 11.8 | 13.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 1.2 | .1 | 4.2 | 5.2 | 2.4 | 2.7 | 3.1 | 3.5 | 4.0 |
| Account Receivables, % | 2.2 | 41.74 | 4.91 | 27.08 | 72.62 | 29.71 | 29.71 | 29.71 | 29.71 | 29.71 |
| Inventories | 1.2 | 1.2 | 2.2 | 2.2 | 9.8 | 5.0 | 5.7 | 6.4 | 7.3 | 8.3 |
| Inventories, % | 53.25 | 40.54 | 102.22 | 13.94 | 136.55 | 61.54 | 61.54 | 61.54 | 61.54 | 61.54 |
| Accounts Payable | 2.4 | 2.4 | 3.0 | 5.2 | 5.7 | 6.4 | 7.3 | 8.3 | 9.4 | 10.6 |
| Accounts Payable, % | 109.45 | 82.95 | 139.51 | 32.99 | 78.69 | 78.93 | 78.93 | 78.93 | 78.93 | 78.93 |
| Capital Expenditure | .0 | -1.0 | -2.9 | -.3 | .0 | -2.3 | -2.6 | -2.9 | -3.3 | -3.7 |
| Capital Expenditure, % | -1.84 | -35.36 | -137.85 | -1.79 | 0 | -27.8 | -27.8 | -27.8 | -27.8 | -27.8 |
| Tax Rate, % | -11.61 | -11.61 | -11.61 | -11.61 | -11.61 | -11.61 | -11.61 | -11.61 | -11.61 | -11.61 |
| EBITAT | -13.2 | -14.5 | -87.9 | -40.7 | -38.4 | -7.9 | -8.9 | -10.1 | -11.5 | -13.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -11.7 | -14.9 | -85.3 | -36.9 | -40.8 | 3.1 | -6.1 | -6.9 | -7.9 | -8.9 |
| WACC, % | 12.2 | 11.39 | 12.2 | 12.2 | 12.2 | 12.04 | 12.04 | 12.04 | 12.04 | 12.04 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -17.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -9 | |||||||||
| Terminal Value | -91 | |||||||||
| Present Terminal Value | -51 | |||||||||
| Enterprise Value | -68 | |||||||||
| Net Debt | -7 | |||||||||
| Equity Value | -62 | |||||||||
| Diluted Shares Outstanding, MM | 70 | |||||||||
| Equity Value Per Share | -0.88 |
What You Will Receive
- Flexible Forecast Inputs: Effortlessly adjust key assumptions (growth %, margins, WACC) to explore various scenarios.
- Comprehensive Data: Ondas Holdings Inc.'s (ONDS) financial information pre-loaded to facilitate your analysis.
- Instant DCF Outputs: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
- Tailored and Professional: A refined Excel model that meets your valuation requirements.
- Designed for Analysts and Investors: Perfect for assessing projections, confirming strategies, and optimizing your time.
Key Features
- 🔍 Real-Life ONDS Financials: Pre-filled historical and projected data for Ondas Holdings Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Ondas's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Ondas's valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file for Ondas Holdings Inc. (ONDS).
- Step 2: Review Ondas's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose This Calculator for Ondas Holdings Inc. (ONDS)?
- User-Friendly Interface: Perfect for both novice and seasoned users.
- Customizable Inputs: Adjust variables to suit your financial analysis needs.
- Real-Time Feedback: Observe immediate changes to Ondas Holdings' valuation as you modify inputs.
- Pre-Loaded Data: Comes equipped with Ondas Holdings' latest financial metrics for swift evaluations.
- Relied Upon by Experts: A go-to tool for investors and analysts seeking to make well-informed choices.
Who Should Use This Product?
- Investors: Accurately assess Ondas Holdings Inc.’s (ONDS) fair value before making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Ondas Holdings Inc. (ONDS).
- Consultants: Efficiently customize the template for valuation reports tailored to Ondas Holdings Inc. (ONDS) clients.
- Entrepreneurs: Acquire insights into financial modeling practices used by leading companies, including Ondas Holdings Inc. (ONDS).
- Educators: Employ it as a teaching resource to illustrate valuation methodologies relevant to Ondas Holdings Inc. (ONDS).
What the Template Contains
- Historical Data: Includes Ondas Holdings Inc.'s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Ondas Holdings Inc.'s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Ondas Holdings Inc.'s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.