|
Smith Micro Software, Inc. (SMSI) DCF -Bewertung
US | Technology | Software - Application | 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
Smith Micro Software, Inc. (SMSI) Bundle
Verbessern Sie Ihre Bewertungsanalyse von Smith Micro Software, Inc. (SMSI) mit unserem modernsten DCF-Taschenrechner! Diese Excel -Vorlage wird mit realen (SMSI) -Daten vorinstalliert, sodass Sie Prognosen und Annahmen anpassen können, um den inneren Wert von Smith Micro Software, Inc.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 43.3 | 51.3 | 58.4 | 48.5 | 40.9 | 40.8 | 40.8 | 40.7 | 40.7 | 40.6 |
| Revenue Growth, % | 0 | 18.35 | 13.88 | -16.96 | -15.77 | -0.12476 | -0.12476 | -0.12476 | -0.12476 | -0.12476 |
| EBITDA | 13.1 | 3.5 | -7.2 | -17.7 | -10.5 | -3.1 | -3.0 | -3.0 | -3.0 | -3.0 |
| EBITDA, % | 30.22 | 6.86 | -12.39 | -36.43 | -25.67 | -7.48 | -7.48 | -7.48 | -7.48 | -7.48 |
| Depreciation | 2.3 | 4.7 | 10.5 | 8.7 | 7.4 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 |
| Depreciation, % | 5.29 | 9.15 | 17.97 | 17.93 | 18.1 | 13.69 | 13.69 | 13.69 | 13.69 | 13.69 |
| EBIT | 10.8 | -1.2 | -17.7 | -26.4 | -17.9 | -8.6 | -8.6 | -8.6 | -8.6 | -8.6 |
| EBIT, % | 24.92 | -2.28 | -30.36 | -54.36 | -43.77 | -21.17 | -21.17 | -21.17 | -21.17 | -21.17 |
| Total Cash | 28.3 | 25.8 | 16.1 | 14.0 | 7.1 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 10.9 | 12.3 | 10.6 | 10.5 | 7.9 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 |
| Account Receivables, % | 25.13 | 24.07 | 18.13 | 21.65 | 19.36 | 21.67 | 21.67 | 21.67 | 21.67 | 21.67 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0.000002307018 | 0.000001949318 | 0.000001711684 | 0 | 0 | 0.000001193604 | 0.000001193604 | 0.000001193604 | 0.000001193604 | 0.000001193604 |
| Accounts Payable | 2.1 | 2.3 | 3.3 | 3.2 | 2.5 | 2.3 | 2.3 | 2.3 | 2.3 | 2.2 |
| Accounts Payable, % | 4.73 | 4.45 | 5.65 | 6.67 | 6.17 | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 |
| Capital Expenditure | -1.7 | -1.3 | -.8 | .0 | .0 | -.6 | -.6 | -.6 | -.6 | -.6 |
| Capital Expenditure, % | -3.83 | -2.58 | -1.42 | -0.101 | -0.00978905 | -1.59 | -1.59 | -1.59 | -1.59 | -1.59 |
| Tax Rate, % | -0.65187 | -0.65187 | -0.65187 | -0.65187 | -0.65187 | -0.65187 | -0.65187 | -0.65187 | -0.65187 | -0.65187 |
| EBITAT | 10.7 | -1.1 | -17.9 | -26.6 | -18.0 | -8.6 | -8.6 | -8.5 | -8.5 | -8.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 2.5 | 1.0 | -5.4 | -17.9 | -8.7 | -4.8 | -3.6 | -3.6 | -3.6 | -3.6 |
| WACC, % | 51.17 | 49.81 | 51.51 | 51.51 | 51.51 | 51.1 | 51.1 | 51.1 | 51.1 | 51.1 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -7.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -4 | |||||||||
| Terminal Value | -7 | |||||||||
| Present Terminal Value | -1 | |||||||||
| Enterprise Value | -8 | |||||||||
| Net Debt | -4 | |||||||||
| Equity Value | -4 | |||||||||
| Diluted Shares Outstanding, MM | 8 | |||||||||
| Equity Value Per Share | -0.50 |
What You Will Receive
- Adjustable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Current Market Data: Smith Micro Software's financial data pre-loaded to facilitate your analysis.
- Instant DCF Calculations: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
- Tailored and Professional: A refined Excel model that aligns with your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive Historical Data: Access Smith Micro Software's (SMSI) past financial reports and projections.
- Customizable Parameters: Modify inputs such as WACC, tax rates, revenue growth, and EBITDA margins.
- Real-Time Valuation: Instantly view the recalculated intrinsic value for Smith Micro Software (SMSI).
- Intuitive Visualizations: Interactive dashboard charts illustrate valuation outcomes and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Download the Template: Gain immediate access to the Excel-based SMSI DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model automatically recalculates Smith Micro Software's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation impacts.
- Analyze and Decide: Utilize the findings to inform your investment or financial evaluations.
Why Choose This Calculator for Smith Micro Software, Inc. (SMSI)?
- Accuracy: Leverages real financial data for precise calculations.
- Flexibility: Allows users to easily adjust and test various inputs.
- Time-Saving: Eliminate the need to create a model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected by industry leaders.
- User-Friendly: Intuitive design makes it accessible for users with all levels of financial knowledge.
Who Should Use This Product?
- Investors: Evaluate Smith Micro Software, Inc. (SMSI)'s market position before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and refine financial forecasts.
- Startup Founders: Understand the valuation strategies of established tech companies like Smith Micro Software, Inc. (SMSI).
- Consultants: Provide comprehensive valuation analyses and reports for clients in the tech sector.
- Students and Educators: Utilize current market data to practice and teach valuation concepts effectively.
What the Template Contains
- Pre-Filled Data: Includes Smith Micro Software, Inc.'s (SMSI) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Smith Micro Software, Inc.'s (SMSI) profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation 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.