|
Oblong, Inc. (Oblg) 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
Oblong, Inc. (OBLG) Bundle
Sparen Sie Zeit und verbessern Sie die Präzision mit unserem (Oblg) DCF -Taschenrechner! In diesem Tool können Sie mit Real Oblong, Inc. Daten und anpassbaren Annahmen wie ein erfahrener Investor prognostizieren, analysieren und Value Ologong, Inc. erhalten.
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 | 15.3 | 7.7 | 5.5 | 3.8 | 2.4 | 1.5 | 1.0 | .6 | .4 | .2 |
| Revenue Growth, % | 0 | -49.53 | -29.24 | -30.42 | -37.59 | -36.69 | -36.69 | -36.69 | -36.69 | -36.69 |
| EBITDA | -2.8 | -5.9 | -20.0 | -4.0 | -4.0 | -1.2 | -.8 | -.5 | -.3 | -.2 |
| EBITDA, % | -18.42 | -76.08 | -365.7 | -104.57 | -169.6 | -78.9 | -78.9 | -78.9 | -78.9 | -78.9 |
| Depreciation | 4.1 | 3.2 | 2.3 | .3 | .0 | .4 | .2 | .1 | .1 | .1 |
| Depreciation, % | 27.01 | 41.75 | 41.12 | 9.06 | 0 | 23.79 | 23.79 | 23.79 | 23.79 | 23.79 |
| EBIT | -7.0 | -9.1 | -22.3 | -4.3 | -4.0 | -1.3 | -.8 | -.5 | -.3 | -.2 |
| EBIT, % | -45.43 | -117.83 | -406.83 | -113.62 | -169.6 | -89.09 | -89.09 | -89.09 | -89.09 | -89.09 |
| Total Cash | 5.1 | 8.9 | 3.1 | 6.0 | 5.0 | 1.2 | .7 | .5 | .3 | .2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3.2 | .8 | .7 | .4 | .2 | .2 | .1 | .1 | .0 | .0 |
| Account Receivables, % | 20.65 | 10.97 | 13.35 | 11.13 | 7.82 | 12.78 | 12.78 | 12.78 | 12.78 | 12.78 |
| Inventories | .9 | 1.8 | .7 | .2 | .0 | .1 | .1 | .1 | .0 | .0 |
| Inventories, % | 6 | 23.53 | 13.2 | 6.27 | 0 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 |
| Accounts Payable | .3 | .3 | .2 | .2 | .1 | .1 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 2.04 | 3.35 | 3.36 | 5.54 | 4.42 | 3.74 | 3.74 | 3.74 | 3.74 | 3.74 |
| Capital Expenditure | .0 | -.1 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | -0.24783 | -0.64608 | -0.20088 | 0 | 0 | -0.21896 | -0.21896 | -0.21896 | -0.21896 | -0.21896 |
| Tax Rate, % | -0.24795 | -0.24795 | -0.24795 | -0.24795 | -0.24795 | -0.24795 | -0.24795 | -0.24795 | -0.24795 | -0.24795 |
| EBITAT | -7.1 | -9.0 | -22.3 | -4.4 | -4.0 | -1.3 | -.8 | -.5 | -.3 | -.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -6.7 | -4.5 | -18.9 | -3.2 | -3.7 | -1.2 | -.5 | -.3 | -.2 | -.1 |
| WACC, % | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | -1 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | -2 | |||||||||
| Net Debt | -5 | |||||||||
| Equity Value | 3 | |||||||||
| Diluted Shares Outstanding, MM | 1 | |||||||||
| Equity Value Per Share | 3.62 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real OBLG financials.
- Real-World Data: Access to historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect Oblong'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
- Customizable Financial Inputs: Adjust essential parameters such as revenue projections, operating margins, and investment costs.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional metrics on demand.
- High-Precision Accuracy: Incorporates Oblong, Inc.'s (OBLG) actual financial data for dependable valuation results.
- Effortless Scenario Testing: Evaluate various assumptions and analyze results effortlessly.
- Efficiency Booster: Streamline the valuation process without the hassle of creating intricate models from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based OBLG DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model will automatically refresh Oblong's intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the findings to inform your investment or financial analysis.
Why Choose This Calculator for Oblong, Inc. (OBLG)?
- Accurate Data: Up-to-date Oblong financials provide trustworthy valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Ready-to-use calculations save you from starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants focused on Oblong, Inc. (OBLG).
- User-Friendly: Easy-to-navigate design and clear instructions make it accessible for everyone.
Who Should Use Oblong, Inc. (OBLG)?
- Investors: Gain insights and make informed decisions with cutting-edge technology solutions.
- Business Analysts: Streamline your workflow with innovative collaboration tools designed for efficiency.
- Consultants: Easily tailor presentations and reports using Oblong’s versatile platform.
- Tech Enthusiasts: Explore the latest advancements in spatial computing and interactive technology.
- Educators and Students: Utilize Oblong’s tools as a hands-on resource in technology and business courses.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
- Real-World Data: Oblong, Inc.’s (OBLG) historical and projected financials preloaded for analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable 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.