|
مكونات Taitron Incorporated (TAIT) DCF تقييم
US | Technology | Technology Distributors | 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
Taitron Components Incorporated (TAIT) Bundle
تبحث لتقييم القيمة الجوهرية لمكونات taitron المدمجة؟ يدمج حاسبة DCF (TAIT) DCF بيانات العالم الحقيقي بميزات تخصيص شاملة ، مما يتيح لك تحسين تنبؤاتك وتعزيز استراتيجيات الاستثمار الخاصة بك.
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 | 6.8 | 6.7 | 8.6 | 8.4 | 6.1 | 6.1 | 6.0 | 6.0 | 6.0 | 5.9 |
| Revenue Growth, % | 0 | -1.28 | 29.08 | -2.55 | -27.48 | -0.55881 | -0.55881 | -0.55881 | -0.55881 | -0.55881 |
| EBITDA | .9 | 1.2 | 2.3 | 2.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 |
| EBITDA, % | 12.91 | 18.52 | 26.29 | 28.14 | 22.38 | 21.65 | 21.65 | 21.65 | 21.65 | 21.65 |
| Depreciation | .2 | .2 | .2 | .1 | .2 | .1 | .1 | .1 | .1 | .1 |
| Depreciation, % | 2.62 | 2.78 | 2.08 | 1.6 | 2.73 | 2.36 | 2.36 | 2.36 | 2.36 | 2.36 |
| EBIT | .7 | 1.1 | 2.1 | 2.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 |
| EBIT, % | 10.29 | 15.74 | 24.2 | 26.53 | 19.65 | 19.28 | 19.28 | 19.28 | 19.28 | 19.28 |
| Total Cash | 5.3 | 6.7 | 7.5 | 7.3 | 9.8 | 5.5 | 5.4 | 5.4 | 5.4 | 5.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.0 | .6 | .9 | .7 | .1 | .5 | .5 | .5 | .5 | .5 |
| Account Receivables, % | 15.07 | 9.54 | 10.41 | 8.11 | 1.51 | 8.93 | 8.93 | 8.93 | 8.93 | 8.93 |
| Inventories | 3.6 | 3.5 | 5.3 | 3.9 | 2.6 | 3.1 | 3.1 | 3.1 | 3.0 | 3.0 |
| Inventories, % | 52.9 | 52.54 | 60.87 | 46.3 | 42.52 | 51.03 | 51.03 | 51.03 | 51.03 | 51.03 |
| Accounts Payable | .5 | .4 | 1.8 | .2 | .2 | .5 | .5 | .5 | .5 | .5 |
| Accounts Payable, % | 6.81 | 6.12 | 20.98 | 2.51 | 3.18 | 7.92 | 7.92 | 7.92 | 7.92 | 7.92 |
| Capital Expenditure | .0 | .0 | .0 | .0 | -.2 | -.1 | -.1 | -.1 | -.1 | -.1 |
| Capital Expenditure, % | -0.25063 | -0.25388 | -0.20826 | -0.02374451 | -3.52 | -0.8513 | -0.8513 | -0.8513 | -0.8513 | -0.8513 |
| Tax Rate, % | 18.25 | 18.25 | 18.25 | 18.25 | 18.25 | 18.25 | 18.25 | 18.25 | 18.25 | 18.25 |
| EBITAT | .5 | 1.1 | 1.8 | 3.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -3.5 | 1.6 | 1.3 | 4.0 | 2.8 | .5 | 1.1 | 1.1 | 1.1 | 1.1 |
| WACC, % | 6.15 | 6.15 | 6.15 | 6.15 | 6.15 | 6.15 | 6.15 | 6.15 | 6.15 | 6.15 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4.1 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 1 | |||||||||
| Terminal Value | 20 | |||||||||
| Present Terminal Value | 15 | |||||||||
| Enterprise Value | 19 | |||||||||
| Net Debt | -6 | |||||||||
| Equity Value | 25 | |||||||||
| Diluted Shares Outstanding, MM | 6 | |||||||||
| Equity Value Per Share | 4.15 |
What You Will Get
- Comprehensive TAIT Financials: Features both historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Automated Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess Taitron's future performance.
- User-Friendly Design: Designed for professionals while remaining accessible to newcomers.
Key Features
- Comprehensive TAIT Data: Pre-filled with Taitron Components Incorporated's historical financials and future projections.
- Fully Adjustable Parameters: Modify revenue growth, profit margins, discount rates, tax implications, and capital expenditures.
- Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your modifications.
- Scenario Analysis: Develop multiple forecasting scenarios to evaluate various valuation possibilities.
- Intuitive Interface: Designed to be straightforward and accessible for both experienced professionals and newcomers.
How It Works
- Download: Obtain the pre-configured Excel file containing Taitron Components Incorporated’s (TAIT) financial data.
- Customize: Tailor your projections, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various forecasts and instantly compare the results.
- Make Decisions: Leverage the valuation findings to inform your investment strategy.
Why Choose Taitron Components Incorporated (TAIT)?
- Time Efficiency: Skip the hassle of building a component inventory from the ground up – it’s readily available.
- Enhanced Precision: Accurate product specifications and data minimize the risk of errors in procurement.
- Completely Customizable: Adapt the inventory to align with your specific needs and requirements.
- User-Friendly: Intuitive interface and clear product listings make navigation straightforward.
- Preferred by Professionals: Developed for industry experts who prioritize quality and functionality.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for analyzing portfolios with Taitron Components (TAIT).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Taitron Components (TAIT).
- Students and Educators: Utilize real-world data to enhance financial modeling skills and education.
- Tech Enthusiasts: Gain insights into the valuation of electronic components companies like Taitron Components (TAIT).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Taitron Components Incorporated (TAIT) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Taitron Components Incorporated (TAIT).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.