|
Westport Fuel Systems Inc. (WPRT) تقييم DCF
CA | Consumer Cyclical | Auto - Parts | 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
Westport Fuel Systems Inc. (WPRT) Bundle
قم بتحسين وقتك وتحسين الدقة باستخدام حاسبة WPRT DCF! مزودة ببيانات حقيقية من Westport Fuel Systems Inc. وافتراضات قابلة للتخصيص، تمكنك هذه الأداة من التنبؤ بـ WPRT وتحليلها وتقييمها مثل المستثمر المخضرم.
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 | 305.3 | 252.5 | 312.4 | 305.7 | 331.8 | 342.4 | 353.4 | 364.7 | 376.4 | 388.5 |
| Revenue Growth, % | 0 | -17.31 | 23.73 | -2.15 | 8.54 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 |
| EBITDA | 2.6 | -8.4 | -9.2 | -15.5 | -33.9 | -14.2 | -14.6 | -15.1 | -15.6 | -16.1 |
| EBITDA, % | 0.84618 | -3.32 | -2.93 | -5.07 | -10.2 | -4.13 | -4.13 | -4.13 | -4.13 | -4.13 |
| Depreciation | 20.3 | 14.8 | 13.9 | 11.3 | 12.5 | 16.7 | 17.3 | 17.8 | 18.4 | 19.0 |
| Depreciation, % | 6.65 | 5.85 | 4.45 | 3.71 | 3.76 | 4.89 | 4.89 | 4.89 | 4.89 | 4.89 |
| EBIT | -17.7 | -23.1 | -23.1 | -26.8 | -46.3 | -30.9 | -31.9 | -32.9 | -34.0 | -35.0 |
| EBIT, % | -5.81 | -9.17 | -7.39 | -8.78 | -13.97 | -9.02 | -9.02 | -9.02 | -9.02 | -9.02 |
| Total Cash | 43.7 | 64.3 | 124.9 | 86.2 | 54.8 | 85.2 | 88.0 | 90.8 | 93.7 | 96.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 67.0 | 90.5 | 101.4 | 101.6 | 88.1 | 102.7 | 106.0 | 109.4 | 112.9 | 116.5 |
| Account Receivables, % | 21.93 | 35.83 | 32.45 | 33.23 | 26.55 | 30 | 30 | 30 | 30 | 30 |
| Inventories | 47.8 | 51.4 | 83.1 | 81.6 | 67.5 | 75.1 | 77.5 | 80.0 | 82.6 | 85.2 |
| Inventories, % | 15.66 | 20.36 | 26.61 | 26.7 | 20.35 | 21.94 | 21.94 | 21.94 | 21.94 | 21.94 |
| Accounts Payable | 60.2 | 57.3 | 73.4 | 72.9 | 70.6 | 76.0 | 78.5 | 81.0 | 83.6 | 86.3 |
| Accounts Payable, % | 19.71 | 22.7 | 23.49 | 23.86 | 21.27 | 22.2 | 22.2 | 22.2 | 22.2 | 22.2 |
| Capital Expenditure | -8.9 | -7.1 | -14.2 | -14.5 | -15.6 | -13.5 | -13.9 | -14.4 | -14.8 | -15.3 |
| Capital Expenditure, % | -2.9 | -2.82 | -4.53 | -4.75 | -4.69 | -3.94 | -3.94 | -3.94 | -3.94 | -3.94 |
| Tax Rate, % | -2.06 | -2.06 | -2.06 | -2.06 | -2.06 | -2.06 | -2.06 | -2.06 | -2.06 | -2.06 |
| EBITAT | -1.6 | -28.7 | -57.0 | -28.0 | -47.3 | -25.3 | -26.1 | -26.9 | -27.8 | -28.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -44.7 | -51.1 | -83.8 | -30.4 | -25.1 | -38.8 | -26.0 | -26.8 | -27.7 | -28.6 |
| WACC, % | 9.13 | 11.09 | 11.09 | 11.09 | 11.09 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -111.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -29 | |||||||||
| Terminal Value | -335 | |||||||||
| Present Terminal Value | -202 | |||||||||
| Enterprise Value | -313 | |||||||||
| Net Debt | 28 | |||||||||
| Equity Value | -341 | |||||||||
| Diluted Shares Outstanding, MM | 17 | |||||||||
| Equity Value Per Share | -19.87 |
What You Will Get
- Real WPRT Financial Data: Pre-filled with Westport Fuel Systems’ historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Westport Fuel Systems’ 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 DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Westport Fuel Systems Inc. (WPRT).
- WACC Calculator: Includes a pre-built Weighted Average Cost of Capital sheet with adjustable inputs to suit your analysis.
- Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates specific to WPRT.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Westport Fuel Systems Inc. (WPRT).
- Visual Dashboard and Charts: Graphical outputs present key valuation metrics for straightforward analysis.
How It Works
- 1. Access the Template: Download and open the Excel file containing Westport Fuel Systems Inc. (WPRT) preloaded data.
- 2. Adjust Key Inputs: Modify essential parameters such as growth projections, WACC, and capital expenditures.
- 3. Instant Result Analysis: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Various Scenarios: Evaluate different forecasts to assess a range of valuation results.
- 5. Present with Assurance: Deliver professional valuation findings to enhance your decision-making process.
Why Choose This Calculator for Westport Fuel Systems Inc. (WPRT)?
- Accuracy: Utilizes real Westport financials for precise data.
- Flexibility: Allows users to easily test and adjust inputs as needed.
- Time-Saving: Avoid the complexity of creating a DCF model from the ground up.
- Professional-Grade: Crafted with the precision and usability expected by CFOs.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.
Who Should Use This Product?
- Energy Sector Students: Understand fuel system technologies and apply them using real-world data.
- Researchers: Integrate advanced fuel system models into academic studies or projects.
- Investors: Evaluate your investment strategies and assess valuation metrics for Westport Fuel Systems Inc. (WPRT).
- Industry Analysts: Enhance your analysis with a customizable financial model specific to fuel systems.
- Entrepreneurs: Discover how large companies like Westport Fuel Systems Inc. (WPRT) are evaluated in the market.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Westport Fuel Systems Inc. (WPRT) 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 Westport Fuel Systems Inc. (WPRT).
- 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.