|
Valoración de DCF de Airnet Technology Inc. (ante)
CN | Communication Services | Telecommunications Services | NASDAQ
|
- ✓ 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
AirNet Technology Inc. (ANTE) Bundle
¡Explore el potencial financiero de Airnet Technology Inc. (Ante) con nuestra calculadora DCF fácil de usar! Ingrese sus proyecciones para el crecimiento, los márgenes y los gastos para determinar el valor intrínseco de Airnet Technology Inc. e informar sus decisiones de inversión.
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 | 26.0 | 23.4 | 11.7 | 2.9 | .8 | .4 | .2 | .1 | .0 | .0 |
| Revenue Growth, % | 0 | -9.95 | -50.17 | -75.44 | -70.54 | -51.52 | -51.52 | -51.52 | -51.52 | -51.52 |
| EBITDA | -31.8 | -.8 | -14.0 | -4.3 | 1.4 | -.2 | -.1 | .0 | .0 | .0 |
| EBITDA, % | -122.05 | -3.26 | -119.67 | -150.14 | 168.17 | -40.65 | -40.65 | -40.65 | -40.65 | -40.65 |
| Depreciation | 1.0 | 2.3 | 4.5 | .8 | 1.0 | .1 | .1 | .0 | .0 | .0 |
| Depreciation, % | 3.91 | 9.73 | 38.75 | 28.77 | 115.62 | 36.23 | 36.23 | 36.23 | 36.23 | 36.23 |
| EBIT | -32.8 | -3.0 | -18.5 | -5.1 | .4 | -.2 | -.1 | -.1 | .0 | .0 |
| EBIT, % | -125.96 | -12.99 | -158.42 | -178.91 | 52.54 | -52.09 | -52.09 | -52.09 | -52.09 | -52.09 |
| Total Cash | 5.6 | 5.4 | 5.5 | 3.8 | .4 | .2 | .1 | .0 | .0 | .0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 30.1 | 35.7 | 27.7 | 25.3 | 22.1 | .4 | .2 | .1 | .0 | .0 |
| Account Receivables, % | 115.57 | 152.44 | 237.64 | 881.07 | 2613.37 | 100 | 100 | 100 | 100 | 100 |
| Inventories | 3.2 | 17.5 | 2.6 | 36.2 | .0 | .2 | .1 | .0 | .0 | .0 |
| Inventories, % | 12.17 | 74.49 | 22.62 | 1260.98 | 2.37 | 42.33 | 42.33 | 42.33 | 42.33 | 42.33 |
| Accounts Payable | 35.5 | 22.2 | 18.4 | 15.8 | 11.6 | .4 | .2 | .1 | .0 | .0 |
| Accounts Payable, % | 136.59 | 94.78 | 157.27 | 550 | 1372.9 | 98.96 | 98.96 | 98.96 | 98.96 | 98.96 |
| Capital Expenditure | -2.8 | -.1 | -.1 | .0 | 1.7 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | -10.78 | -0.35419 | -0.7108 | 0 | 204.73 | -2.37 | -2.37 | -2.37 | -2.37 | -2.37 |
| Tax Rate, % | 562.9 | 562.9 | 562.9 | 562.9 | 562.9 | 562.9 | 562.9 | 562.9 | 562.9 | 562.9 |
| EBITAT | -33.5 | 6.1 | -18.8 | -5.1 | -2.1 | -.1 | -.1 | .0 | .0 | .0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -32.9 | -25.0 | 4.6 | -37.9 | 35.8 | 10.3 | .1 | .0 | .0 | .0 |
| WACC, % | 19.81 | 9.95 | 19.81 | 19.81 | 9.95 | 15.87 | 15.87 | 15.87 | 15.87 | 15.87 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 9.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 0 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | 9 | |||||||||
| Net Debt | 0 | |||||||||
| Equity Value | 9 | |||||||||
| Diluted Shares Outstanding, MM | 7 | |||||||||
| Equity Value Per Share | 1.40 |
What You Will Receive
- Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-filled financial data for AirNet Technology Inc. (ANTE).
- Accurate Data Sets: Historical performance metrics and future projections (highlighted in the yellow cells).
- Adjustable Forecasts: Modify key assumptions such as revenue growth rates, EBITDA percentages, and WACC.
- Instant Calculations: Quickly observe how your inputs affect the valuation of AirNet Technology Inc. (ANTE).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and simplicity, complete with step-by-step guidance.
Key Features
- Comprehensive Data Access: Utilize reliable pre-loaded historical metrics and future forecasts for AirNet Technology Inc. (ANTE).
- Adjustable Forecast Parameters: Modify highlighted fields like WACC, growth rates, and profit margins to suit your analysis.
- Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow evaluations.
- User-Friendly Dashboard: Intuitive charts and summaries to clearly present your valuation insights.
- Designed for All Skill Levels: An accessible, straightforward layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file for AirNet Technology Inc. (ANTE).
- Step 2: Review the pre-filled financial data and forecasts for AirNet Technology Inc. (ANTE).
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and utilize the results for your investment decisions regarding AirNet Technology Inc. (ANTE).
Why Choose AirNet Technology Inc. (ANTE)?
- Save Time: Instantly access advanced technology solutions without the hassle of lengthy setups.
- Enhance Efficiency: Our innovative systems streamline operations, minimizing downtime and maximizing productivity.
- Fully Customizable: Adapt our technology to meet your unique business needs and goals.
- User-Friendly Interface: Intuitive design ensures that users can easily navigate and utilize our tools.
- Backed by Expertise: Developed by industry professionals who prioritize reliability and performance.
Who Should Use This Product?
- Investors: Evaluate AirNet Technology Inc.'s (ANTE) market position before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts for AirNet Technology Inc. (ANTE).
- Startup Founders: Discover how technology companies like AirNet Technology Inc. (ANTE) are valued in the market.
- Consultants: Create comprehensive valuation reports for clients interested in AirNet Technology Inc. (ANTE).
- Students and Educators: Utilize real-time data from AirNet Technology Inc. (ANTE) to teach and learn valuation strategies.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled AirNet Technology Inc. historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for AirNet Technology Inc. (ANTE).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.