|
Joby Aviation, Inc. (Joby) DCF -Bewertung
US | Industrials | Airlines, Airports & Air Services | NYSE
|
- ✓ 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
Joby Aviation, Inc. (JOBY) Bundle
Stürzen Sie Ihre Analyse und verbessern Sie die Präzision mit unserem [Symbol] DCF -Taschenrechner! Mithilfe der tatsächlichen Daten von Joby Aviation, Inc. und anpassbaren Annahmen können Sie [Unternehmen] so prognostizieren, analysieren und bewerten, als wären Sie ein erfahrener Investor.
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 | .0 | .0 | .0 | 1.0 | .1 | .1 | .1 | .1 | .1 | .0 |
| Revenue Growth, % | 0 | 0 | 0 | 0 | -86.82 | -21.71 | -21.71 | -21.71 | -21.71 | -21.71 |
| EBITDA | -106.5 | -172.5 | -233.8 | -441.6 | -596.8 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 100 | 100 | 100 | -42790.79 | -438789.71 | 20 | 20 | 20 | 20 | 20 |
| Depreciation | 7.4 | 15.9 | 24.0 | 30.5 | .0 | .1 | .1 | .1 | .0 | .0 |
| Depreciation, % | 100 | 100 | 100 | 2954.75 | 0 | 80 | 80 | 80 | 80 | 80 |
| EBIT | -113.9 | -188.4 | -257.8 | -472.1 | -596.8 | .0 | .0 | .0 | .0 | .0 |
| EBIT, % | 100 | 100 | 100 | -45745.54 | -438789.71 | 20 | 20 | 20 | 20 | 20 |
| Total Cash | 445.9 | 1,298.8 | 1,056.8 | 1,032.3 | 932.9 | .1 | .1 | .1 | .1 | .0 |
| Total Cash, percent | .0 | .0 | .0 | .1 | .7 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2.2 | 2.3 | 4.0 | 4.7 | 16.0 | .1 | .1 | .1 | .1 | .0 |
| Account Receivables, % | 100 | 100 | 100 | 451.45 | 11797.06 | 100 | 100 | 100 | 100 | 100 |
| Inventories | 2.8 | 16.8 | 22.2 | .0 | .0 | .1 | .1 | .0 | .0 | .0 |
| Inventories, % | 100 | 100 | 100 | 0 | 0 | 60 | 60 | 60 | 60 | 60 |
| Accounts Payable | 4.9 | 3.6 | 7.7 | 3.0 | 4.3 | .1 | .1 | .1 | .1 | .0 |
| Accounts Payable, % | 100 | 100 | 100 | 291.28 | 3133.09 | 100 | 100 | 100 | 100 | 100 |
| Capital Expenditure | -23.3 | -32.3 | -54.9 | -30.6 | -40.6 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 100 | 100 | 100 | -2964.83 | -29865.44 | -40 | -40 | -40 | -40 | -40 |
| Tax Rate, % | -0.02122042 | -0.02122042 | -0.02122042 | -0.02122042 | -0.02122042 | -0.02122042 | -0.02122042 | -0.02122042 | -0.02122042 | -0.02122042 |
| EBITAT | -113.9 | -178.0 | -257.9 | -472.2 | -596.9 | .0 | .0 | .0 | .0 | .0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -129.9 | -209.8 | -291.9 | -455.4 | -647.6 | 11.8 | .1 | .0 | .0 | .0 |
| WACC, % | 14.94 | 14.94 | 14.94 | 14.94 | 14.94 | 14.94 | 14.94 | 14.94 | 14.94 | 14.94 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 10.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 0 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | 10 | |||||||||
| Net Debt | -168 | |||||||||
| Equity Value | 179 | |||||||||
| Diluted Shares Outstanding, MM | 700 | |||||||||
| Equity Value Per Share | 0.26 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real JOBY financials.
- Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect Joby Aviation’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- 🔍 Real-Life JOBY Financials: Pre-filled historical and projected data for Joby Aviation, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Joby’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Joby’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download the Template: Gain immediate access to the Excel-based JOBY DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically updates Joby Aviation’s intrinsic value.
- Test Scenarios: Explore different assumptions to assess potential valuation shifts.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose Joby Aviation, Inc. (JOBY)?
- Innovative Technology: Cutting-edge electric vertical takeoff and landing (eVTOL) aircraft designed for sustainable air travel.
- Environmental Impact: Reduce carbon emissions with our eco-friendly aviation solutions.
- Industry Leadership: Pioneering advancements in urban air mobility and aerial transportation.
- Safety First: Robust safety protocols and rigorous testing ensure passenger security.
- Expert Team: A dedicated group of professionals committed to transforming the future of aviation.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for assessing investments in Joby Aviation, Inc. (JOBY).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights related to Joby Aviation, Inc. (JOBY) for their clients.
- Students and Educators: Utilize real-world data to enhance financial modeling skills and education.
- Aviation Enthusiasts: Gain insights into how innovative companies like Joby Aviation, Inc. (JOBY) are valued in the aerospace market.
What the Template Contains
- Pre-Filled DCF Model: Joby Aviation’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Joby Aviation’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.