|
ShotSpotter, Inc. (SSTI) DCF Valuation
US | Technology | Software - Application | 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
ShotSpotter, Inc. (SSTI) Bundle
Save time and boost precision with our (SSTI) DCF Calculator! Equipped with real ShotSpotter data and customizable assumptions, this tool enables you to forecast, analyze, and assess ShotSpotter, Inc. like a seasoned investor.
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 | 40.8 | 45.7 | 58.2 | 81.0 | 92.7 | 114.3 | 140.9 | 173.7 | 214.2 | 264.0 |
| Revenue Growth, % | 0 | 12.23 | 27.16 | 39.29 | 14.46 | 23.28 | 23.28 | 23.28 | 23.28 | 23.28 |
| EBITDA | 6.6 | 6.9 | 4.1 | 7.7 | 9.2 | 13.2 | 16.3 | 20.1 | 24.7 | 30.5 |
| EBITDA, % | 16.14 | 15.04 | 7.07 | 9.56 | 9.89 | 11.54 | 11.54 | 11.54 | 11.54 | 11.54 |
| Depreciation | 5.0 | 5.6 | 6.8 | 9.2 | 10.6 | 13.5 | 16.6 | 20.5 | 25.3 | 31.2 |
| Depreciation, % | 12.23 | 12.21 | 11.74 | 11.36 | 11.47 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 |
| EBIT | 1.6 | 1.3 | -2.7 | -1.5 | -1.5 | -.3 | -.4 | -.5 | -.6 | -.7 |
| EBIT, % | 3.91 | 2.83 | -4.67 | -1.79 | -1.58 | -0.25988 | -0.25988 | -0.25988 | -0.25988 | -0.25988 |
| Total Cash | 24.6 | 16.0 | 15.6 | 10.5 | 5.7 | 32.3 | 39.8 | 49.1 | 60.5 | 74.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 13.9 | 12.9 | 16.1 | 31.0 | 30.7 | 36.9 | 45.5 | 56.1 | 69.1 | 85.2 |
| Account Receivables, % | 34.07 | 28.25 | 27.74 | 38.22 | 33.11 | 32.28 | 32.28 | 32.28 | 32.28 | 32.28 |
| Inventories | 1.6 | 2.1 | 2.4 | .0 | .0 | 2.9 | 3.6 | 4.4 | 5.4 | 6.7 |
| Inventories, % | 4.03 | 4.52 | 4.1 | 0 | 0 | 2.53 | 2.53 | 2.53 | 2.53 | 2.53 |
| Accounts Payable | 1.2 | 1.2 | 1.6 | 1.6 | 3.0 | 3.1 | 3.8 | 4.7 | 5.8 | 7.1 |
| Accounts Payable, % | 2.89 | 2.61 | 2.73 | 2.02 | 3.27 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 |
| Capital Expenditure | -4.9 | -4.1 | -7.9 | -10.9 | -5.1 | -12.3 | -15.1 | -18.6 | -23.0 | -28.3 |
| Capital Expenditure, % | -12.05 | -9.03 | -13.58 | -13.48 | -5.45 | -10.72 | -10.72 | -10.72 | -10.72 | -10.72 |
| Tax Rate, % | -79.52 | -79.52 | -79.52 | -79.52 | -79.52 | -79.52 | -79.52 | -79.52 | -79.52 | -79.52 |
| EBITAT | 1.6 | 1.4 | -2.7 | -1.2 | -2.6 | -.3 | -.4 | -.4 | -.5 | -.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -12.6 | 3.4 | -7.0 | -15.3 | 4.6 | -8.1 | -7.4 | -9.1 | -11.2 | -13.8 |
| WACC, % | 9.68 | 9.68 | 9.68 | 9.65 | 9.68 | 9.67 | 9.67 | 9.67 | 9.67 | 9.67 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -36.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -14 | |||||||||
| Terminal Value | -184 | |||||||||
| Present Terminal Value | -116 | |||||||||
| Enterprise Value | -153 | |||||||||
| Net Debt | 3 | |||||||||
| Equity Value | -155 | |||||||||
| Diluted Shares Outstanding, MM | 12 | |||||||||
| Equity Value Per Share | -12.51 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real SSTI financials.
- Accurate Data: Historical performance metrics and future projections (displayed in the highlighted cells).
- Flexible Forecasting: Adjust key assumptions such as revenue growth, EBITDA %, and WACC.
- Real-Time Calculations: Immediately observe how your inputs affect ShotSpotter’s valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and ease of navigation, complete with step-by-step guidance.
Key Features
- Comprehensive Data: ShotSpotter's historical performance metrics and anticipated forecasts.
- Customizable Parameters: Adjust inputs for WACC, tax rates, revenue growth, and EBITDA margins.
- Real-Time Insights: Monitor ShotSpotter’s intrinsic value updates instantly.
- Visual Data Representation: Interactive dashboard displays valuation results and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Download the Template: Gain immediate access to the Excel-based SSTI DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates ShotSpotter’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation fluctuations.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose This Calculator for ShotSpotter, Inc. (SSTI)?
- Designed for Experts: A sophisticated tool utilized by law enforcement analysts, security consultants, and financial strategists.
- Accurate Data: ShotSpotter’s historical and projected performance metrics preloaded for precision.
- Scenario Analysis: Easily test various outcomes and assumptions to see potential impacts.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial indicators.
- User-Friendly: Intuitive step-by-step guidance simplifies the process for all users.
Who Should Use This Product?
- Investors: Evaluate ShotSpotter, Inc.'s (SSTI) market performance before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for ShotSpotter, Inc. (SSTI).
- Startup Founders: Understand the valuation strategies of leading tech firms like ShotSpotter, Inc. (SSTI).
- Consultants: Create comprehensive valuation reports for clients focusing on ShotSpotter, Inc. (SSTI).
- Students and Educators: Utilize real-time data from ShotSpotter, Inc. (SSTI) to teach and learn valuation practices.
What the Template Contains
- Historical Data: Includes ShotSpotter, Inc. (SSTI)’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate ShotSpotter, Inc. (SSTI)’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 ShotSpotter, Inc. (SSTI)’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.