|
AEVA Technologies, Inc. (AEVA) Valoración de DCF
US | Consumer Cyclical | Auto - Parts | NYSE
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Aeva Technologies, Inc. (AEVA) Bundle
Ingementada para la precisión, nuestra calculadora DCF de AEVA Technologies, Inc. (AEVA) le permite evaluar la valoración de AEVA Technologies utilizando datos financieros en tiempo real, ofreciendo una flexibilidad completa para modificar todos los parámetros esenciales para mejorar las proyecciones.
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 | 1.4 | 4.8 | 9.3 | 4.2 | 4.3 | 5.8 | 7.8 | 10.6 | 14.3 | 19.2 |
| Revenue Growth, % | 0 | 249.93 | 91.31 | -54.75 | 2.86 | 34.85 | 34.85 | 34.85 | 34.85 | 34.85 |
| EBITDA | -19.5 | -24.9 | -101.1 | -145.8 | -140.1 | -5.8 | -7.8 | -10.6 | -14.3 | -19.2 |
| EBITDA, % | -1406 | -515.03 | -1091.61 | -3478.24 | -3248.61 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | .6 | .8 | 3.0 | 6.1 | 7.7 | 3.4 | 4.6 | 6.2 | 8.4 | 11.4 |
| Depreciation, % | 45.81 | 16.48 | 32.9 | 146.64 | 178.76 | 59.04 | 59.04 | 59.04 | 59.04 | 59.04 |
| EBIT | -20.1 | -25.7 | -104.2 | -152.0 | -147.8 | -5.8 | -7.8 | -10.6 | -14.3 | -19.2 |
| EBIT, % | -1451.81 | -531.51 | -1124.51 | -3624.88 | -3427.37 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | 46.6 | 24.6 | 445.0 | 323.8 | 221.0 | 5.8 | 7.8 | 10.6 | 14.3 | 19.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .8 | 6.4 | 3.1 | .8 | 2.1 | 2.8 | 3.8 | 5.1 | 6.8 |
| Account Receivables, % | 0 | 15.84 | 69.19 | 74.76 | 17.81 | 35.52 | 35.52 | 35.52 | 35.52 | 35.52 |
| Inventories | .4 | 1.2 | 2.1 | 3.0 | 2.4 | 2.3 | 3.1 | 4.2 | 5.7 | 7.6 |
| Inventories, % | 25.58 | 25.17 | 22.27 | 70.4 | 55.06 | 39.69 | 39.69 | 39.69 | 39.69 | 39.69 |
| Accounts Payable | .7 | 2.1 | 4.4 | 5.2 | 3.6 | 3.8 | 5.1 | 6.9 | 9.3 | 12.5 |
| Accounts Payable, % | 51.52 | 42.76 | 47.34 | 123.62 | 83.53 | 65.03 | 65.03 | 65.03 | 65.03 | 65.03 |
| Capital Expenditure | -.4 | -.9 | -8.4 | -7.4 | -6.1 | -3.9 | -5.3 | -7.2 | -9.6 | -13.0 |
| Capital Expenditure, % | -30.42 | -17.65 | -90.12 | -177.46 | -141.56 | -67.64 | -67.64 | -67.64 | -67.64 | -67.64 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -19.6 | -25.5 | -103.8 | -147.2 | -147.8 | -5.7 | -7.7 | -10.4 | -14.1 | -19.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -19.0 | -25.9 | -113.3 | -145.3 | -144.8 | -7.3 | -8.6 | -11.6 | -15.7 | -21.1 |
| WACC, % | 10.7 | 10.7 | 10.7 | 10.69 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -45.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -22 | |||||||||
| Terminal Value | -248 | |||||||||
| Present Terminal Value | -149 | |||||||||
| Enterprise Value | -194 | |||||||||
| Net Debt | -31 | |||||||||
| Equity Value | -163 | |||||||||
| Diluted Shares Outstanding, MM | 45 | |||||||||
| Equity Value Per Share | -3.59 |
What You Will Get
- Real Aeva Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Aeva Technologies, Inc. (AEVA).
- 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 Aeva’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections specific to Aeva Technologies, Inc. (AEVA).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility in your financial assessments.
Key Features
- Accurate Aeva Financials: Gain access to reliable pre-loaded historical data and future forecasts.
- Customizable Forecast Inputs: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow analyses.
- Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
- Designed for All Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the prebuilt Excel template featuring Aeva Technologies, Inc. (AEVA) 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 view updated results, including Aeva Technologies, Inc. (AEVA)'s intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or create reports.
Why Choose This Calculator for Aeva Technologies, Inc. (AEVA)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and industry consultants.
- Accurate Financial Data: Aeva’s historical and forecasted financials are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Insightful Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Comprehensive step-by-step guidance simplifies the process.
Who Should Use Aeva Technologies, Inc. (AEVA)?
- Engineering Students: Explore cutting-edge sensor technology and its applications in real-world scenarios.
- Researchers: Integrate advanced lidar models into academic projects or studies.
- Investors: Evaluate your investment strategies and assess the market potential of Aeva's innovations.
- Tech Analysts: Enhance your analysis with a customizable model for evaluating Aeva's financial performance.
- Entrepreneurs: Understand how emerging tech companies like Aeva are positioned in the market.
What the Template Contains
- Historical Data: Includes Aeva Technologies’ past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Aeva Technologies’ intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Aeva Technologies’ financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.