|
VIVI Solutions Inc. (Viav) DCF -Bewertung
US | Technology | Communication Equipment | 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
Viavi Solutions Inc. (VIAV) Bundle
Verbessern Sie Ihre Anlagestrategien mit dem DCF -Taschenrechner von ViaVi Solutions Inc. (VICF)! Erforschen Sie authentische Finanzdaten, passen Sie die Wachstumsprojektionen und -kosten an und beachten Sie sofort, wie sich diese Anpassungen auf den inneren Wert von Vivi Solutions Inc. (VICE) auswirken.
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 | 1,136.3 | 1,198.9 | 1,292.4 | 1,106.1 | 1,000.4 | 973.7 | 947.8 | 922.5 | 897.9 | 874.0 |
| Revenue Growth, % | 0 | 5.51 | 7.8 | -14.42 | -9.56 | -2.67 | -2.67 | -2.67 | -2.67 | -2.67 |
| EBITDA | 199.8 | 237.4 | 260.6 | 154.1 | 101.2 | 158.9 | 154.7 | 150.5 | 146.5 | 142.6 |
| EBITDA, % | 17.58 | 19.8 | 20.16 | 13.93 | 10.12 | 16.32 | 16.32 | 16.32 | 16.32 | 16.32 |
| Depreciation | 107.8 | 102.3 | 75.4 | 69.5 | 58.7 | 70.1 | 68.2 | 66.4 | 64.7 | 62.9 |
| Depreciation, % | 9.49 | 8.53 | 5.83 | 6.28 | 5.87 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 |
| EBIT | 92.0 | 135.1 | 185.2 | 84.6 | 42.5 | 88.8 | 86.4 | 84.1 | 81.9 | 79.7 |
| EBIT, % | 8.1 | 11.27 | 14.33 | 7.65 | 4.25 | 9.12 | 9.12 | 9.12 | 9.12 | 9.12 |
| Total Cash | 540.5 | 699.4 | 561.3 | 521.1 | 491.2 | 478.2 | 465.4 | 453.0 | 441.0 | 429.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 235.5 | 256.5 | 260.9 | 231.2 | 244.9 | 209.7 | 204.1 | 198.7 | 193.4 | 188.2 |
| Account Receivables, % | 20.73 | 21.39 | 20.19 | 20.9 | 24.48 | 21.54 | 21.54 | 21.54 | 21.54 | 21.54 |
| Inventories | 83.3 | 94.9 | 110.1 | 116.1 | 96.5 | 85.5 | 83.2 | 81.0 | 78.9 | 76.7 |
| Inventories, % | 7.33 | 7.92 | 8.52 | 10.5 | 9.65 | 8.78 | 8.78 | 8.78 | 8.78 | 8.78 |
| Accounts Payable | 53.0 | 63.2 | 58.3 | 47.2 | 50.4 | 46.3 | 45.0 | 43.8 | 42.7 | 41.5 |
| Accounts Payable, % | 4.66 | 5.27 | 4.51 | 4.27 | 5.04 | 4.75 | 4.75 | 4.75 | 4.75 | 4.75 |
| Capital Expenditure | -31.9 | -52.1 | -72.5 | -51.1 | -19.5 | -37.6 | -36.6 | -35.7 | -34.7 | -33.8 |
| Capital Expenditure, % | -2.81 | -4.35 | -5.61 | -4.62 | -1.95 | -3.87 | -3.87 | -3.87 | -3.87 | -3.87 |
| Tax Rate, % | 322.41 | 322.41 | 322.41 | 322.41 | 322.41 | 322.41 | 322.41 | 322.41 | 322.41 | 322.41 |
| EBITAT | 28.1 | 56.9 | 44.1 | 35.5 | -94.5 | 24.6 | 23.9 | 23.3 | 22.7 | 22.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -161.8 | 84.7 | 22.5 | 66.5 | -46.2 | 99.1 | 62.2 | 60.5 | 58.9 | 57.3 |
| WACC, % | 6.87 | 6.99 | 6.81 | 6.98 | 6.58 | 6.85 | 6.85 | 6.85 | 6.85 | 6.85 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 283.2 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 60 | |||||||||
| Terminal Value | 2,096 | |||||||||
| Present Terminal Value | 1,505 | |||||||||
| Enterprise Value | 1,788 | |||||||||
| Net Debt | 216 | |||||||||
| Equity Value | 1,573 | |||||||||
| Diluted Shares Outstanding, MM | 223 | |||||||||
| Equity Value Per Share | 7.06 |
What You Will Get
- Real Viavi Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Viavi Solutions Inc. (VIAV).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Viavi's fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to Viavi Solutions Inc. (VIAV).
- Time-Saving and Accurate: Eliminate the need to build models from scratch while ensuring precision and flexibility.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Viavi Solutions Inc. (VIAV).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to VIAV.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to suit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for Viavi Solutions Inc. (VIAV).
- Interactive Dashboard and Charts: Visual representations of key valuation metrics facilitate straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring Viavi Solutions Inc. (VIAV) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see recalculated results, including Viavi Solutions Inc.'s (VIAV) intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Choose This Calculator for Viavi Solutions Inc. (VIAV)?
- User-Friendly Interface: Tailored for both novice users and seasoned professionals.
- Customizable Inputs: Easily adjust parameters to suit your specific analysis needs.
- Real-Time Adjustments: Observe immediate changes to Viavi's valuation as you tweak inputs.
- Preloaded Data: Comes equipped with Viavi’s actual financial metrics for swift evaluation.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Viavi Solutions Inc. (VIAV) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Viavi Solutions Inc. (VIAV).
- Consultants: Deliver professional valuation insights on Viavi Solutions Inc. (VIAV) to clients quickly and accurately.
- Business Owners: Understand how technology companies like Viavi Solutions Inc. (VIAV) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Viavi Solutions Inc. (VIAV).
What the Template Contains
- Pre-Filled DCF Model: Viavi Solutions Inc.’s (VIAV) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Viavi Solutions Inc.’s (VIAV) 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.