|
Faro Technologies, Inc. (Faro) DCF -Bewertung
US | Technology | Hardware, Equipment & 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
FARO Technologies, Inc. (FARO) Bundle
Optimieren Sie Ihre Zeit und verbessern Sie die Präzision mit unserem (Faro) DCF -Taschenrechner! Mithilfe von Real Faro Technologies -Daten und anpassbaren Annahmen ermöglichen dieses Tool Sie, Faro wie einen erfahrenen Investor zu prognostizieren, zu analysieren und zu bewerten.
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 | 303.8 | 337.8 | 345.8 | 358.8 | 342.4 | 353.4 | 364.6 | 376.3 | 388.3 | 400.7 |
| Revenue Growth, % | 0 | 11.21 | 2.35 | 3.78 | -4.57 | 3.19 | 3.19 | 3.19 | 3.19 | 3.19 |
| EBITDA | -16.2 | 5.2 | -7.6 | -35.2 | 3.3 | -10.5 | -10.8 | -11.2 | -11.5 | -11.9 |
| EBITDA, % | -5.34 | 1.53 | -2.19 | -9.82 | 0.97218 | -2.97 | -2.97 | -2.97 | -2.97 | -2.97 |
| Depreciation | 14.5 | 13.7 | 14.1 | 15.4 | .0 | 12.2 | 12.5 | 12.9 | 13.4 | 13.8 |
| Depreciation, % | 4.79 | 4.05 | 4.08 | 4.29 | 0 | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 |
| EBIT | -30.8 | -8.5 | -21.7 | -50.6 | 3.3 | -22.6 | -23.4 | -24.1 | -24.9 | -25.7 |
| EBIT, % | -10.13 | -2.52 | -6.26 | -14.1 | 0.97218 | -6.41 | -6.41 | -6.41 | -6.41 | -6.41 |
| Total Cash | 185.6 | 122.0 | 37.8 | 96.3 | 98.7 | 115.8 | 119.5 | 123.3 | 127.2 | 131.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 64.6 | 78.5 | 90.3 | 92.0 | 87.0 | 86.0 | 88.8 | 91.6 | 94.5 | 97.5 |
| Account Receivables, % | 21.27 | 23.24 | 26.12 | 25.65 | 25.41 | 24.34 | 24.34 | 24.34 | 24.34 | 24.34 |
| Inventories | 47.4 | 53.1 | 50.0 | 34.5 | 32.1 | 45.8 | 47.3 | 48.8 | 50.3 | 51.9 |
| Inventories, % | 15.6 | 15.73 | 14.47 | 9.62 | 9.38 | 12.96 | 12.96 | 12.96 | 12.96 | 12.96 |
| Accounts Payable | 14.1 | 14.2 | 27.3 | 27.4 | 27.3 | 22.9 | 23.6 | 24.4 | 25.1 | 25.9 |
| Accounts Payable, % | 4.65 | 4.2 | 7.89 | 7.64 | 7.98 | 6.47 | 6.47 | 6.47 | 6.47 | 6.47 |
| Capital Expenditure | -6.1 | -11.9 | -16.9 | -14.0 | -5.8 | -11.3 | -11.7 | -12.1 | -12.5 | -12.9 |
| Capital Expenditure, % | -2 | -3.53 | -4.9 | -3.9 | -1.71 | -3.21 | -3.21 | -3.21 | -3.21 | -3.21 |
| Tax Rate, % | -870.66 | -870.66 | -870.66 | -870.66 | -870.66 | -870.66 | -870.66 | -870.66 | -870.66 | -870.66 |
| EBITAT | .6 | -39.7 | -26.8 | -53.0 | 32.3 | -18.1 | -18.7 | -19.3 | -19.9 | -20.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -88.8 | -57.5 | -25.2 | -37.7 | 33.8 | -34.4 | -21.3 | -22.0 | -22.7 | -23.4 |
| WACC, % | 9.3 | 9.81 | 9.81 | 9.81 | 9.81 | 9.71 | 9.71 | 9.71 | 9.71 | 9.71 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -96.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -24 | |||||||||
| Terminal Value | -310 | |||||||||
| Present Terminal Value | -195 | |||||||||
| Enterprise Value | -291 | |||||||||
| Net Debt | 0 | |||||||||
| Equity Value | -291 | |||||||||
| Diluted Shares Outstanding, MM | 19 | |||||||||
| Equity Value Per Share | -15.21 |
What You Will Receive
- Pre-Filled Financial Model: FARO’s actual data allows for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates provide immediate feedback as you make adjustments.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
- Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.
Key Features
- Pre-Loaded Data: FARO Technologies' historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: View FARO's intrinsic value recalculating in real time.
- Clear Visual Outputs: Dashboard charts illustrate valuation results and key metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.
How It Works
- Step 1: Download the prebuilt Excel template containing FARO Technologies, Inc. (FARO) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see recalculated results, including FARO's intrinsic value.
- Step 5: Make informed investment decisions or create reports based on the outputs.
Why Choose This Calculator for FARO Technologies, Inc. (FARO)?
- Comprehensive Tool: Combines DCF, WACC, and financial ratio analyses tailored for FARO.
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for FARO.
- Detailed Insights: Automatically computes FARO’s intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on FARO.
Who Should Use FARO Technologies, Inc. (FARO)?
- Engineering Students: Understand measurement technologies and apply them in practical scenarios.
- Researchers: Utilize advanced 3D measurement tools for academic projects and studies.
- Manufacturers: Assess quality control processes and enhance production efficiency using FARO's solutions.
- Surveyors: Optimize fieldwork with FARO's portable measurement devices and software.
- Construction Managers: Improve project planning and execution by leveraging precise measurement data.
What the Template Contains
- Pre-Filled DCF Model: FARO Technologies’ financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate FARO’s 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.