|
شركة Sangoma Technologies Corporation (Sang) 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
Sangoma Technologies Corporation (SANG) Bundle
اكتشف القيمة الحقيقية لشركة Sangoma Technologies Corporation (SANG) باستخدام حاسبة DCF المتقدمة! قم بتعديل الافتراضات الرئيسية، واستكشاف السيناريوهات المختلفة، وتقييم كيفية تأثير التغييرات على تقييم Sangoma - كل ذلك ضمن نموذج Excel واحد مناسب.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2021 |
AY2 2022 |
AY3 2023 |
AY4 2024 |
AY5 2025 |
FY1 2026 |
FY2 2027 |
FY3 2028 |
FY4 2029 |
FY5 2030 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 94.2 | 160.8 | 181.0 | 175.5 | 173.8 | 208.3 | 249.6 | 299.1 | 358.4 | 429.4 |
| Revenue Growth, % | 0 | 70.76 | 12.56 | -3.04 | -0.95623 | 19.83 | 19.83 | 19.83 | 19.83 | 19.83 |
| EBITDA | 21.3 | -43.8 | 14.5 | 30.3 | 31.5 | 16.2 | 19.4 | 23.2 | 27.8 | 33.3 |
| EBITDA, % | 22.66 | -27.26 | 8 | 17.27 | 18.15 | 7.76 | 7.76 | 7.76 | 7.76 | 7.76 |
| Depreciation | 15.3 | 28.2 | 32.7 | 32.4 | 33.1 | 37.2 | 44.6 | 53.4 | 64.0 | 76.7 |
| Depreciation, % | 16.26 | 17.54 | 18.07 | 18.44 | 19.03 | 17.87 | 17.87 | 17.87 | 17.87 | 17.87 |
| EBIT | 6.0 | -72.0 | -18.2 | -2.0 | -1.5 | -21.0 | -25.2 | -30.2 | -36.2 | -43.4 |
| EBIT, % | 6.4 | -44.8 | -10.06 | -1.17 | -0.88258 | -10.1 | -10.1 | -10.1 | -10.1 | -10.1 |
| Total Cash | 15.8 | 9.1 | 8.0 | 11.6 | 9.7 | 16.3 | 19.5 | 23.4 | 28.0 | 33.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 11.6 | 18.0 | 19.4 | 15.4 | 12.2 | 20.9 | 25.0 | 29.9 | 35.9 | 43.0 |
| Account Receivables, % | 12.28 | 11.22 | 10.74 | 8.79 | 7.03 | 10.01 | 10.01 | 10.01 | 10.01 | 10.01 |
| Inventories | 8.5 | 12.5 | 12.9 | 10.6 | 5.9 | 13.9 | 16.6 | 19.9 | 23.9 | 28.6 |
| Inventories, % | 8.99 | 7.77 | 7.12 | 6.03 | 3.39 | 6.66 | 6.66 | 6.66 | 6.66 | 6.66 |
| Accounts Payable | 16.0 | 20.5 | 17.3 | 15.4 | 11.2 | 22.7 | 27.2 | 32.6 | 39.0 | 46.8 |
| Accounts Payable, % | 17.02 | 12.73 | 9.53 | 8.76 | 6.43 | 10.89 | 10.89 | 10.89 | 10.89 | 10.89 |
| Capital Expenditure | -2.0 | -3.7 | -8.1 | -7.8 | -1.8 | -6.0 | -7.2 | -8.6 | -10.3 | -12.3 |
| Capital Expenditure, % | -2.16 | -2.28 | -4.46 | -4.46 | -1.01 | -2.87 | -2.87 | -2.87 | -2.87 | -2.87 |
| Tax Rate, % | 21.02 | 21.02 | 21.02 | 21.02 | 21.02 | 21.02 | 21.02 | 21.02 | 21.02 | 21.02 |
| EBITAT | .8 | -76.4 | -16.4 | -1.9 | -1.2 | -15.7 | -18.8 | -22.5 | -27.0 | -32.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 10.1 | -57.9 | 3.2 | 27.1 | 33.8 | 10.5 | 16.2 | 19.4 | 23.3 | 27.9 |
| WACC, % | 7.5 | 8.78 | 8.63 | 8.65 | 8.47 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 74.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 28 | |||||||||
| Terminal Value | 445 | |||||||||
| Present Terminal Value | 297 | |||||||||
| Enterprise Value | 371 | |||||||||
| Net Debt | -10 | |||||||||
| Equity Value | 381 | |||||||||
| Diluted Shares Outstanding, MM | 33 | |||||||||
| Equity Value Per Share | 11.37 |
What You Will Get
- Real Sangoma Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Sangoma’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Sangoma Technologies Corporation (SANG).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with flexible input options.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Sangoma Technologies Corporation (SANG).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for streamlined analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Sangoma Technologies Corporation’s pre-filled financial data and forecasts.
- Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update instantly as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for investment decisions regarding Sangoma Technologies Corporation (SANG).
Why Choose This Calculator for Sangoma Technologies Corporation (SANG)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Financial Data: Sangoma's historical and projected financials are preloaded for precise analysis.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Clear, step-by-step instructions make the process straightforward.
Who Should Use This Product?
- Professional Investors: Create comprehensive and accurate valuation models for portfolio assessment of Sangoma Technologies Corporation (SANG).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations related to Sangoma Technologies Corporation (SANG).
- Consultants and Advisors: Offer clients precise valuation insights concerning Sangoma Technologies Corporation (SANG) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling focused on Sangoma Technologies Corporation (SANG).
- Tech Enthusiasts: Gain insights into how technology companies like Sangoma Technologies Corporation (SANG) are valued in the financial market.
What the Template Contains
- Historical Data: Includes Sangoma's past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Sangoma'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 Sangoma'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.