|
RF Industries, Ltd. (RFIL) DCF -Bewertung
US | Industrials | Electrical 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
RF Industries, Ltd. (RFIL) Bundle
Unser (RFIL) DCF-Taschenrechner entwickelt für die Genauigkeit und können Sie RF Industries, Ltd. bewerten, indem Sie reale Finanzdaten unter Verwendung realer Welt bewerten und gleichzeitig vollständige Flexibilität bieten, um alle wesentlichen Parameter für verbesserte Projektionen zu ändern.
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 | 43.0 | 57.4 | 85.3 | 72.2 | 64.9 | 74.0 | 84.4 | 96.3 | 109.9 | 125.4 |
| Revenue Growth, % | 0 | 33.41 | 48.46 | -15.35 | -10.13 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 |
| EBITDA | .6 | 5.2 | 3.9 | -1.8 | -2.8 | 1.2 | 1.4 | 1.6 | 1.8 | 2.0 |
| EBITDA, % | 1.42 | 9.03 | 4.55 | -2.52 | -4.35 | 1.63 | 1.63 | 1.63 | 1.63 | 1.63 |
| Depreciation | 1.0 | .8 | 1.7 | 2.4 | .0 | 1.3 | 1.5 | 1.7 | 2.0 | 2.3 |
| Depreciation, % | 2.36 | 1.34 | 1.98 | 3.37 | 0 | 1.81 | 1.81 | 1.81 | 1.81 | 1.81 |
| EBIT | -.4 | 4.4 | 2.2 | -4.3 | -2.8 | -.1 | -.2 | -.2 | -.2 | -.2 |
| EBIT, % | -0.93625 | 7.69 | 2.57 | -5.89 | -4.35 | -0.18461 | -0.18461 | -0.18461 | -0.18461 | -0.18461 |
| Total Cash | 15.8 | 13.1 | 4.5 | 4.9 | .8 | 10.8 | 12.3 | 14.0 | 16.0 | 18.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 5.7 | 13.5 | 14.8 | 10.3 | 12.1 | 12.9 | 14.7 | 16.8 | 19.1 | 21.8 |
| Account Receivables, % | 13.17 | 23.55 | 17.37 | 14.24 | 18.69 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 |
| Inventories | 8.6 | 11.2 | 21.1 | 18.7 | 14.7 | 16.7 | 19.0 | 21.7 | 24.8 | 28.3 |
| Inventories, % | 19.95 | 19.47 | 24.7 | 25.95 | 22.7 | 22.55 | 22.55 | 22.55 | 22.55 | 22.55 |
| Accounts Payable | 1.5 | 3.5 | 5.7 | 3.2 | 3.8 | 3.9 | 4.5 | 5.1 | 5.8 | 6.6 |
| Accounts Payable, % | 3.43 | 6.1 | 6.63 | 4.44 | 5.86 | 5.29 | 5.29 | 5.29 | 5.29 | 5.29 |
| Capital Expenditure | -.2 | -.2 | -2.7 | -2.5 | -.7 | -1.3 | -1.5 | -1.7 | -1.9 | -2.2 |
| Capital Expenditure, % | -0.54595 | -0.39531 | -3.14 | -3.44 | -1.14 | -1.73 | -1.73 | -1.73 | -1.73 | -1.73 |
| Tax Rate, % | -73.52 | -73.52 | -73.52 | -73.52 | -73.52 | -73.52 | -73.52 | -73.52 | -73.52 | -73.52 |
| EBITAT | -.1 | 3.8 | 2.0 | -3.1 | -4.9 | -.1 | -.1 | -.1 | -.1 | -.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -12.1 | -4.1 | -8.0 | 1.3 | -2.9 | -2.7 | -3.7 | -4.2 | -4.8 | -5.4 |
| WACC, % | 5.71 | 6.76 | 6.84 | 6.55 | 6.98 | 6.57 | 6.57 | 6.57 | 6.57 | 6.57 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -16.8 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -6 | |||||||||
| Terminal Value | -220 | |||||||||
| Present Terminal Value | -160 | |||||||||
| Enterprise Value | -177 | |||||||||
| Net Debt | 28 | |||||||||
| Equity Value | -205 | |||||||||
| Diluted Shares Outstanding, MM | 10 | |||||||||
| Equity Value Per Share | -19.57 |
What You Will Get
- Real RF Industries Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for RF Industries, Ltd. (RFIL).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specifically for RF Industries.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on RF Industries' fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for RF Industries, Ltd. (RFIL).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for RF Industries.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for RF Industries, Ltd. (RFIL).
- WACC Calculator: Pre-designed Weighted Average Cost of Capital sheet with adjustable inputs specific to RFIL.
- Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit RFIL's financial outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for RF Industries, Ltd. (RFIL).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of RFIL.
How It Works
- Download the Template: Get instant access to the Excel-based RF Industries, Ltd. (RFIL) DCF Calculator.
- Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically updates RF Industries, Ltd.'s (RFIL) intrinsic value.
- Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
- Analyze and Decide: Use the results to guide your investment or financial analysis.
Why Choose RF Industries, Ltd. (RFIL)?
- Innovative Solutions: Cutting-edge technology tailored for diverse industries.
- Proven Track Record: Established reputation for delivering high-quality products and services.
- Expert Support: Our team of professionals is dedicated to providing exceptional customer service.
- Comprehensive Offerings: A wide range of products to meet all your connectivity needs.
- Sustainable Practices: Committed to environmentally friendly operations and products.
Who Should Use This Product?
- Investors: Evaluate RF Industries, Ltd. (RFIL) for informed stock trading decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and validate financial forecasts.
- Startup Founders: Understand the valuation strategies of established companies like RF Industries, Ltd. (RFIL).
- Consultants: Provide expert valuation assessments and reports for your clients.
- Students and Educators: Utilize industry data to teach and practice valuation skills.
What the Template Contains
- Pre-Filled DCF Model: RF Industries, Ltd.'s (RFIL) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to RF Industries, Ltd. (RFIL).
- Financial Ratios: Evaluate RF Industries, Ltd.'s (RFIL) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios for RF Industries, Ltd. (RFIL).
- Financial Statements: Annual and quarterly reports to support detailed analysis of RF Industries, Ltd. (RFIL).
- Interactive Dashboard: Easily visualize key valuation metrics and results for RF Industries, Ltd. (RFIL).
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.