|
AST Spacemobile, Inc. (ASTS) DCF -Bewertung |
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
AST SpaceMobile, Inc. (ASTS) Bundle
Vereinfachen Sie die Bewertung von AST AST Spacemobile, Inc. (ASTS) mit diesem anpassbaren DCF -Taschenrechner! Mit Real AST Spacemobile, Inc. (ASTS) Finanzdaten und einstellbaren Prognoseeingängen können Sie Szenarien testen und Ast Spacemobile, Inc. (ASTS) Fair -Wert in Minuten aufdecken.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.0 | 12.4 | 13.8 | .0 | 4.4 | 4.5 | 4.7 | 4.8 | 4.9 | 5.1 |
| Revenue Growth, % | 0 | 107.89 | 11.45 | -100 | 0 | 2.86 | 2.86 | 2.86 | 2.86 | 2.86 |
| EBITDA | -23.5 | -83.8 | -97.1 | -166.5 | -443.0 | -2.7 | -2.8 | -2.9 | -3.0 | -3.1 |
| EBITDA, % | -393.33 | -675.8 | -702.1 | 100 | -10026.73 | -60 | -60 | -60 | -60 | -60 |
| Depreciation | 1.1 | 3.5 | 5.4 | 54.5 | 63.3 | 2.6 | 2.7 | 2.7 | 2.8 | 2.9 |
| Depreciation, % | 18.54 | 28.11 | 39.28 | 100 | 1433.68 | 57.19 | 57.19 | 57.19 | 57.19 | 57.19 |
| EBIT | -24.6 | -87.3 | -102.5 | -221.0 | -506.3 | -2.7 | -2.8 | -2.9 | -3.0 | -3.1 |
| EBIT, % | -411.87 | -703.91 | -741.38 | 100 | -11460.41 | -60 | -60 | -60 | -60 | -60 |
| Total Cash | 42.8 | 321.8 | 238.6 | 85.6 | 565.0 | 4.5 | 4.7 | 4.8 | 4.9 | 5.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2.1 | 2.2 | 1.7 | 1.2 | .0 | 1.5 | 1.5 | 1.6 | 1.6 | 1.7 |
| Account Receivables, % | 34.88 | 17.52 | 12.1 | 100 | 0 | 32.9 | 32.9 | 32.9 | 32.9 | 32.9 |
| Inventories | 2.6 | 1.4 | 27.7 | .0 | .0 | 2.3 | 2.4 | 2.5 | 2.5 | 2.6 |
| Inventories, % | 43.42 | 11.38 | 200.47 | 100 | 0 | 50.96 | 50.96 | 50.96 | 50.96 | 50.96 |
| Accounts Payable | 5.0 | 6.6 | 13.9 | 20.6 | 17.0 | 4.0 | 4.1 | 4.2 | 4.3 | 4.4 |
| Accounts Payable, % | 83.63 | 53.51 | 100.75 | 100 | 384.88 | 87.43 | 87.43 | 87.43 | 87.43 | 87.43 |
| Capital Expenditure | -30.4 | -54.8 | -57.3 | -118.8 | -174.1 | -3.6 | -3.7 | -3.8 | -4.0 | -4.1 |
| Capital Expenditure, % | -509.65 | -441.69 | -414.35 | 100 | -3941.31 | -80 | -80 | -80 | -80 | -80 |
| Tax Rate, % | 42.84 | 42.84 | 42.84 | 42.84 | 42.84 | 42.84 | 42.84 | 42.84 | 42.84 | 42.84 |
| EBITAT | -24.7 | -87.7 | -31.6 | -87.6 | -289.4 | -1.8 | -1.8 | -1.9 | -1.9 | -2.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -53.7 | -136.3 | -102.0 | -117.0 | -402.6 | -19.7 | -2.9 | -3.0 | -3.1 | -3.2 |
| WACC, % | 12.29 | 12.29 | 12.16 | 12.18 | 12.21 | 12.23 | 12.23 | 12.23 | 12.23 | 12.23 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -25.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -3 | |||||||||
| Terminal Value | -31 | |||||||||
| Present Terminal Value | -18 | |||||||||
| Enterprise Value | -43 | |||||||||
| Net Debt | -392 | |||||||||
| Equity Value | 349 | |||||||||
| Diluted Shares Outstanding, MM | 155 | |||||||||
| Equity Value Per Share | 2.26 |
What You Will Get
- Pre-Filled Financial Model: AST SpaceMobile's actual data enables precise DCF valuation.
- Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers specific to ASTS.
- Instant Calculations: Automatic updates ensure you see results as you make changes to the ASTS model.
- Investor-Ready Template: A refined Excel file designed for professional-grade valuation of AST SpaceMobile.
- Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts of ASTS.
Key Features
- Accurate ASTS Financials: Gain access to reliable pre-loaded historical data and forward-looking projections.
- Adjustable Forecast Parameters: Modify highlighted cells for assumptions like WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries that make it easy to visualize your valuation outcomes.
- Designed for All Levels: A straightforward, user-friendly layout suitable for investors, CFOs, and consultants alike.
How It Functions
- Download the Template: Gain immediate access to the Excel-based ASTS DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other key factors.
- Instant Calculations: The model automatically recalculates AST SpaceMobile’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.
Why Choose This Calculator for AST SpaceMobile, Inc. (ASTS)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for AST SpaceMobile.
- Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes AST SpaceMobile’s intrinsic value and Net Present Value.
- Data-Rich Environment: Comes with historical and forecasted data for precise calculations.
- Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focusing on AST SpaceMobile.
Who Should Use AST SpaceMobile, Inc. (ASTS)?
- Investors: Gain insights into the potential of satellite-based mobile connectivity with a comprehensive analysis tool.
- Financial Analysts: Streamline your assessments with a ready-to-use financial model tailored for the space industry.
- Consultants: Easily modify the framework for client discussions or strategic reports regarding satellite communications.
- Technology Enthusiasts: Enhance your knowledge of the emerging satellite technology landscape with practical examples.
- Educators and Students: Utilize it as a hands-on resource in courses focused on telecommunications and space technology.
What the Template Contains
- Pre-Filled Data: Includes AST SpaceMobile's historical financials and projections.
- 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 AST SpaceMobile'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.