|
Rubicon Technology ، Inc. (RBCN) DCF تقييم
US | Technology | Semiconductors | PNK
|
- ✓ 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
Rubicon Technology, Inc. (RBCN) Bundle
سواء كنت مستثمرًا أو محللًا ، فإن حاسبة DCF Technology ، Inc. (RBCN) هي أداة الانتقال إلى التقييم الدقيق. يضم بيانات حقيقية من شركة Rubicon Technology ، Inc. ، يمكنك ضبط التوقعات ومراقبة التأثيرات في الوقت الفعلي.
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 | 3.5 | 4.5 | 4.1 | 3.6 | 2.0 | 1.8 | 1.6 | 1.5 | 1.3 | 1.2 |
| Revenue Growth, % | 0 | 26.69 | -9.09 | -11.67 | -44.3 | -9.59 | -9.59 | -9.59 | -9.59 | -9.59 |
| EBITDA | -1.7 | -.6 | -.3 | 1.1 | .1 | -.1 | -.1 | -.1 | -.1 | -.1 |
| EBITDA, % | -47.02 | -12.49 | -7.86 | 30.05 | 7.26 | -6.01 | -6.01 | -6.01 | -6.01 | -6.01 |
| Depreciation | .2 | .2 | .1 | .1 | .1 | .1 | .1 | .1 | .0 | .0 |
| Depreciation, % | 4.79 | 3.4 | 3.45 | 3.35 | 3.55 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 |
| EBIT | -1.8 | -.7 | -.5 | 1.0 | .1 | -.2 | -.2 | -.1 | -.1 | -.1 |
| EBIT, % | -51.82 | -15.89 | -11.3 | 26.71 | 3.7 | -9.72 | -9.72 | -9.72 | -9.72 | -9.72 |
| Total Cash | 24.2 | 25.9 | 26.0 | 1.6 | .6 | 1.4 | 1.2 | 1.1 | 1.0 | .9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.1 | .4 | .7 | .7 | .2 | .3 | .3 | .2 | .2 | .2 |
| Account Receivables, % | 29.86 | 8.64 | 17.7 | 18.71 | 8.81 | 16.75 | 16.75 | 16.75 | 16.75 | 16.75 |
| Inventories | 1.9 | 1.2 | .8 | .4 | .1 | .4 | .4 | .3 | .3 | .3 |
| Inventories, % | 52.47 | 27.15 | 19.48 | 12.52 | 3.55 | 23.03 | 23.03 | 23.03 | 23.03 | 23.03 |
| Accounts Payable | .7 | .5 | .5 | .4 | .3 | .3 | .2 | .2 | .2 | .2 |
| Accounts Payable, % | 20.79 | 11.13 | 13.42 | 12.21 | 13.11 | 14.13 | 14.13 | 14.13 | 14.13 | 14.13 |
| Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -1.9 | -.7 | -.1 | 1.0 | .1 | -.1 | -.1 | -.1 | -.1 | -.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -3.9 | .5 | .2 | 1.4 | .8 | -.6 | .0 | .0 | .0 | .0 |
| WACC, % | 11.03 | 11.03 | 11.03 | 11.03 | 11.03 | 11.03 | 11.03 | 11.03 | 11.03 | 11.03 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -.6 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 0 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | -1 | |||||||||
| Net Debt | -1 | |||||||||
| Equity Value | 0 | |||||||||
| Diluted Shares Outstanding, MM | 2 | |||||||||
| Equity Value Per Share | -0.04 |
What You Will Get
- Real RBCN Financial Data: Pre-filled with Rubicon Technology’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Rubicon Technology’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts for Rubicon Technology, Inc. (RBCN).
- Tailorable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to effectively present your valuation findings.
- Suitable for All Users: A straightforward, intuitive layout designed for investors, CFOs, and consultants alike.
How It Works
- 1. Access the Model: Download and open the Excel file containing Rubicon Technology, Inc.'s (RBCN) data.
- 2. Adjust Variables: Modify essential inputs such as growth projections, WACC, and capital investments.
- 3. View Results Live: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Present with Assurance: Share expert valuation insights to enhance your decision-making process.
Why Choose Rubicon Technology, Inc. (RBCN)?
- Innovative Solutions: Benefit from cutting-edge technology tailored for your needs.
- Expertise You Can Trust: Our team of professionals ensures top-notch service and support.
- Scalable Options: Flexible solutions designed to grow alongside your business.
- Data-Driven Insights: Leverage analytics to make informed decisions and drive success.
- Committed to Quality: We prioritize excellence in every product and service we offer.
Who Should Use This Product?
- Investors: Accurately assess Rubicon Technology, Inc.'s (RBCN) fair value before making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Rubicon Technology, Inc. (RBCN).
- Consultants: Easily modify the template for valuation reports tailored to Rubicon Technology, Inc. (RBCN) clients.
- Entrepreneurs: Acquire knowledge on financial modeling techniques employed by leading technology firms like Rubicon Technology, Inc. (RBCN).
- Educators: Implement it as a teaching resource to illustrate valuation methods relevant to Rubicon Technology, Inc. (RBCN).
What the Rubicon Technology Template Contains
- Pre-Filled Data: Includes Rubicon Technology's 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 Rubicon Technology's 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.