|
Everspin Technologies, Inc. (MRAM) 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
Everspin Technologies, Inc. (MRAM) Bundle
Gewinnen Sie einen Einblick in Ihre EverSpin Technologies, Inc. (MRAM) -Schanganalyse unter Verwendung unseres ausgeklügelten DCF -Taschenrechners! Diese Excel -Vorlage mit realen MRAM -Daten ermöglicht es Ihnen, Prognosen und Annahmen für eine genaue Berechnung des intrinsischen Wertes von Everspin anzupassen.
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 | 42.0 | 55.1 | 60.0 | 63.8 | 50.4 | 53.6 | 57.0 | 60.6 | 64.4 | 68.5 |
| Revenue Growth, % | 0 | 31.2 | 8.77 | 6.3 | -20.96 | 6.33 | 6.33 | 6.33 | 6.33 | 6.33 |
| EBITDA | -5.6 | 6.3 | 7.4 | 7.1 | -7.1 | .8 | .9 | .9 | 1.0 | 1.0 |
| EBITDA, % | -13.34 | 11.51 | 12.33 | 11.12 | -14.07 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 |
| Depreciation | 2.0 | 1.5 | 1.0 | 1.2 | .0 | 1.2 | 1.2 | 1.3 | 1.4 | 1.5 |
| Depreciation, % | 4.72 | 2.64 | 1.64 | 1.89 | 0 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 |
| EBIT | -7.6 | 4.9 | 6.4 | 5.9 | -7.1 | -.4 | -.4 | -.4 | -.4 | -.5 |
| EBIT, % | -18.05 | 8.87 | 10.7 | 9.23 | -14.07 | -0.66367 | -0.66367 | -0.66367 | -0.66367 | -0.66367 |
| Total Cash | 14.6 | 21.4 | 26.8 | 36.9 | 42.1 | 27.8 | 29.6 | 31.5 | 33.5 | 35.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 7.6 | 8.2 | 10.7 | 11.6 | 11.7 | 9.9 | 10.5 | 11.2 | 11.9 | 12.6 |
| Account Receivables, % | 18.1 | 14.86 | 17.78 | 18.12 | 23.26 | 18.42 | 18.42 | 18.42 | 18.42 | 18.42 |
| Inventories | 5.7 | 6.4 | 6.7 | 8.4 | 9.1 | 7.2 | 7.7 | 8.2 | 8.7 | 9.3 |
| Inventories, % | 13.61 | 11.6 | 11.14 | 13.16 | 18.07 | 13.52 | 13.52 | 13.52 | 13.52 | 13.52 |
| Accounts Payable | 2.2 | 1.8 | 2.8 | 2.9 | 2.3 | 2.4 | 2.5 | 2.7 | 2.9 | 3.0 |
| Accounts Payable, % | 5.29 | 3.22 | 4.63 | 4.57 | 4.52 | 4.45 | 4.45 | 4.45 | 4.45 | 4.45 |
| Capital Expenditure | -.3 | -1.0 | -2.8 | -1.4 | -3.0 | -1.7 | -1.8 | -1.9 | -2.0 | -2.1 |
| Capital Expenditure, % | -0.76134 | -1.87 | -4.65 | -2.2 | -6.05 | -3.11 | -3.11 | -3.11 | -3.11 | -3.11 |
| Tax Rate, % | -5.4 | -5.4 | -5.4 | -5.4 | -5.4 | -5.4 | -5.4 | -5.4 | -5.4 | -5.4 |
| EBITAT | -7.8 | 4.9 | 6.4 | 5.9 | -7.5 | -.4 | -.4 | -.4 | -.4 | -.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -17.3 | 3.6 | 2.8 | 3.2 | -12.0 | 3.0 | -1.8 | -2.0 | -2.1 | -2.2 |
| WACC, % | 8.03 | 8.03 | 8.03 | 8.03 | 8.03 | 8.03 | 8.03 | 8.03 | 8.03 | 8.03 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -3.4 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | -2 | |||||||||
| Terminal Value | -51 | |||||||||
| Present Terminal Value | -34 | |||||||||
| Enterprise Value | -38 | |||||||||
| Net Debt | -37 | |||||||||
| Equity Value | 0 | |||||||||
| Diluted Shares Outstanding, MM | 22 | |||||||||
| Equity Value Per Share | -0.02 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real Everspin Technologies, Inc. (MRAM) financials.
- Real-World Data: Historical data and forward-looking estimates (as shown in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the impact of your inputs on Everspin Technologies, Inc. (MRAM)'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
- Advanced MRAM Technology: Cutting-edge magnetic RAM solutions for high-performance computing.
- Customizable Memory Solutions: Tailor-made memory products to fit diverse application needs.
- Robust Data Retention: Exceptional data retention capabilities ensuring reliability in critical applications.
- Performance Optimization Tools: Tools designed to enhance the efficiency and speed of memory systems.
- Comprehensive Support Services: Dedicated support for integration and optimization of Everspin products.
How It Works
- 1. Access the Template: Download and open the Excel file containing Everspin Technologies, Inc.'s (MRAM) preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
- 3. View Results Instantly: The DCF model will automatically calculate the intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation outcomes for Everspin Technologies, Inc. (MRAM).
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.
Why Choose This Calculator for Everspin Technologies, Inc. (MRAM)?
- Accurate Data: Utilize real Everspin financials for trustworthy valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the tech sector.
- User-Friendly: Easy-to-navigate design and detailed instructions cater to users of all experience levels.
Who Should Use This Product?
- Investors: Assess Everspin Technologies' (MRAM) market performance before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and evaluate financial forecasts.
- Startup Founders: Understand the valuation processes of innovative tech companies like Everspin Technologies.
- Consultants: Provide comprehensive valuation analyses and reports for clients in the tech sector.
- Students and Educators: Utilize industry-specific data to learn and teach valuation strategies effectively.
What the Template Contains
- Pre-Filled Data: Contains Everspin Technologies, Inc.'s (MRAM) historical financials and forecasts.
- Discounted Cash Flow Model: An editable DCF valuation model with automatic calculations tailored for (MRAM).
- Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC based on customized inputs for (MRAM).
- Key Financial Ratios: Assess Everspin's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates specific to (MRAM).
- Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes for (MRAM).
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.