|
Emcore Corporation (EMKR) DCF -Bewertung
US | Technology | Semiconductors | 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
EMCORE Corporation (EMKR) Bundle
Erwerben Sie mit unserem ausgefeilten DCF -Taschenrechner die Bewertungsanalyse für Ihre EMKR -Bewertungsanalyse (EMKR)! Mit dieser Excel-Vorlage können Sie mit Echtzeit-EMKR-Daten ausgestattet werden und können Prognosen und Annahmen anpassen, um den inneren Wert der Emcore Corporation genau zu bestimmen.
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 | 110.1 | 158.4 | 124.1 | 97.7 | 85.9 | 83.5 | 81.2 | 78.9 | 76.7 | 74.6 |
| Revenue Growth, % | 0 | 43.87 | -21.66 | -21.28 | -12.1 | -2.79 | -2.79 | -2.79 | -2.79 | -2.79 |
| EBITDA | -1.4 | 30.3 | -39.1 | -22.4 | -26.9 | -11.3 | -11.0 | -10.7 | -10.4 | -10.1 |
| EBITDA, % | -1.23 | 19.11 | -31.53 | -22.92 | -31.26 | -13.57 | -13.57 | -13.57 | -13.57 | -13.57 |
| Depreciation | 5.5 | 4.1 | 1.7 | 4.8 | 5.5 | 3.4 | 3.3 | 3.2 | 3.1 | 3.0 |
| Depreciation, % | 4.98 | 2.56 | 1.39 | 4.96 | 6.41 | 4.06 | 4.06 | 4.06 | 4.06 | 4.06 |
| EBIT | -6.8 | 26.2 | -40.9 | -27.2 | -32.4 | -14.7 | -14.3 | -13.9 | -13.5 | -13.1 |
| EBIT, % | -6.21 | 16.55 | -32.92 | -27.88 | -37.67 | -17.63 | -17.63 | -17.63 | -17.63 | -17.63 |
| Total Cash | 30.4 | 71.6 | 25.6 | 26.7 | 10.3 | 22.2 | 21.6 | 20.9 | 20.4 | 19.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 26.9 | 32.2 | 17.6 | 24.0 | 15.5 | 17.0 | 16.5 | 16.0 | 15.6 | 15.1 |
| Account Receivables, % | 24.42 | 20.33 | 14.2 | 24.54 | 18.07 | 20.31 | 20.31 | 20.31 | 20.31 | 20.31 |
| Inventories | 25.5 | 32.3 | 37.0 | 28.9 | 25.1 | 22.1 | 21.5 | 20.9 | 20.3 | 19.7 |
| Inventories, % | 23.18 | 20.39 | 29.84 | 29.58 | 29.18 | 26.43 | 26.43 | 26.43 | 26.43 | 26.43 |
| Accounts Payable | 16.5 | 16.7 | 10.4 | 9.7 | 8.6 | 9.0 | 8.7 | 8.5 | 8.2 | 8.0 |
| Accounts Payable, % | 14.97 | 10.53 | 8.36 | 9.91 | 9.97 | 10.75 | 10.75 | 10.75 | 10.75 | 10.75 |
| Capital Expenditure | -4.5 | -5.4 | -6.6 | -1.9 | .0 | -2.4 | -2.4 | -2.3 | -2.3 | -2.2 |
| Capital Expenditure, % | -4.1 | -3.38 | -5.29 | -1.9 | 0 | -2.93 | -2.93 | -2.93 | -2.93 | -2.93 |
| Tax Rate, % | -16.46 | -16.46 | -16.46 | -16.46 | -16.46 | -16.46 | -16.46 | -16.46 | -16.46 | -16.46 |
| EBITAT | -6.9 | 25.6 | -40.6 | -42.2 | -37.7 | -14.6 | -14.2 | -13.8 | -13.4 | -13.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -41.9 | 12.4 | -41.9 | -38.1 | -21.0 | -11.7 | -12.5 | -12.1 | -11.8 | -11.5 |
| WACC, % | 8.62 | 8.59 | 8.61 | 8.62 | 8.62 | 8.61 | 8.61 | 8.61 | 8.61 | 8.61 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -46.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -12 | |||||||||
| Terminal Value | -177 | |||||||||
| Present Terminal Value | -117 | |||||||||
| Enterprise Value | -164 | |||||||||
| Net Debt | 11 | |||||||||
| Equity Value | -174 | |||||||||
| Diluted Shares Outstanding, MM | 9 | |||||||||
| Equity Value Per Share | -19.34 |
What You Will Get
- Real EMCORE 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 EMCORE’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
- Customizable Financial Inputs: Adjust essential metrics such as revenue projections, EBITDA margins, and capital investments.
- Instant DCF Valuation: Provides immediate calculations for intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Relies on EMCORE Corporation's (EMKR) actual financial data for credible valuation results.
- Effortless Scenario Analysis: Easily examine various assumptions and analyze resulting outcomes.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file for EMCORE Corporation (EMKR).
- Step 2: Review EMCORE’s pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs to inform your investment decisions.
Why Choose This Calculator for EMCORE Corporation (EMKR)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for EMCORE Corporation.
- Adjustable Parameters: Modify the highlighted cells to explore different financial scenarios for EMKR.
- In-Depth Analysis: Automatically computes EMCORE's intrinsic value and Net Present Value for informed decision-making.
- Integrated Data: Comes with historical and projected data for precise analysis and starting points.
- Expert-Level Design: Perfect for financial analysts, investors, and consultants focusing on EMCORE Corporation.
Who Should Use EMCORE Corporation (EMKR)?
- Individual Investors: Gain insights to make informed decisions regarding the purchase or sale of EMCORE Corporation (EMKR) shares.
- Financial Analysts: Enhance valuation methodologies with comprehensive financial models tailored for EMCORE Corporation (EMKR).
- Consultants: Provide clients with accurate and timely valuation analysis of EMCORE Corporation (EMKR).
- Business Owners: Learn how companies like EMCORE Corporation (EMKR) are valued to inform your own business strategies.
- Finance Students: Explore valuation techniques through the lens of real-world data related to EMCORE Corporation (EMKR).
What the Template Contains
- Pre-Filled DCF Model: EMCORE Corporation’s (EMKR) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate EMCORE Corporation’s (EMKR) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.