|
Cognyte Software Ltd. (CGNT) DCF Valoración
IL | Technology | Software - Infrastructure | 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
Cognyte Software Ltd. (CGNT) Bundle
¡Mejore sus opciones de inversión con la calculadora DCF de Cognyte Software Ltd. (CGNT)! Utilice datos financieros auténticos de Cognyte, ajuste las predicciones y gastos de crecimiento, y observe cómo estas modificaciones afectan el valor intrínseco de Cognyte Software Ltd. (CGNT) en tiempo real.
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 | 457.1 | 443.5 | 474.0 | 312.1 | 313.4 | 290.0 | 268.4 | 248.4 | 229.9 | 212.7 |
| Revenue Growth, % | 0 | -2.99 | 6.9 | -34.17 | 0.43004 | -7.46 | -7.46 | -7.46 | -7.46 | -7.46 |
| EBITDA | 47.7 | 47.4 | 29.7 | -77.3 | .6 | 1.6 | 1.5 | 1.4 | 1.3 | 1.2 |
| EBITDA, % | 10.44 | 10.7 | 6.27 | -24.79 | 0.18283 | 0.56179 | 0.56179 | 0.56179 | 0.56179 | 0.56179 |
| Depreciation | 17.3 | 22.5 | 21.3 | 18.1 | 13.8 | 13.7 | 12.6 | 11.7 | 10.8 | 10.0 |
| Depreciation, % | 3.79 | 5.08 | 4.49 | 5.78 | 4.41 | 4.71 | 4.71 | 4.71 | 4.71 | 4.71 |
| EBIT | 30.4 | 24.9 | 8.5 | -95.4 | -13.2 | -12.0 | -11.1 | -10.3 | -9.5 | -8.8 |
| EBIT, % | 6.65 | 5.62 | 1.78 | -30.57 | -4.23 | -4.15 | -4.15 | -4.15 | -4.15 | -4.15 |
| Total Cash | 207.7 | 83.3 | 163.0 | 52.1 | 74.5 | 80.7 | 74.6 | 69.1 | 63.9 | 59.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 211.3 | 196.7 | 212.6 | 137.7 | 122.1 | 126.8 | 117.3 | 108.6 | 100.5 | 93.0 |
| Account Receivables, % | 46.23 | 44.36 | 44.84 | 44.13 | 38.97 | 43.71 | 43.71 | 43.71 | 43.71 | 43.71 |
| Inventories | 14.9 | 14.5 | 14.4 | 25.3 | 24.6 | 14.8 | 13.7 | 12.7 | 11.7 | 10.9 |
| Inventories, % | 3.26 | 3.28 | 3.03 | 8.1 | 7.84 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 |
| Accounts Payable | 43.4 | 41.6 | 36.7 | 20.7 | 20.9 | 23.1 | 21.4 | 19.8 | 18.3 | 17.0 |
| Accounts Payable, % | 9.49 | 9.37 | 7.73 | 6.63 | 6.66 | 7.98 | 7.98 | 7.98 | 7.98 | 7.98 |
| Capital Expenditure | -21.3 | -19.3 | -17.8 | -11.7 | -9.1 | -11.3 | -10.4 | -9.6 | -8.9 | -8.3 |
| Capital Expenditure, % | -4.67 | -4.36 | -3.75 | -3.74 | -2.89 | -3.88 | -3.88 | -3.88 | -3.88 | -3.88 |
| Tax Rate, % | -17.43 | -17.43 | -17.43 | -17.43 | -17.43 | -17.43 | -17.43 | -17.43 | -17.43 | -17.43 |
| EBITAT | 27.8 | 20.5 | -10.5 | -108.1 | -15.6 | -9.0 | -8.3 | -7.7 | -7.1 | -6.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -159.0 | 36.8 | -27.6 | -53.8 | 5.6 | .8 | 2.7 | 2.5 | 2.3 | 2.2 |
| WACC, % | 11.89 | 11.87 | 11.7 | 11.9 | 11.9 | 11.85 | 11.85 | 11.85 | 11.85 | 11.85 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 7.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 2 | |||||||||
| Terminal Value | 22 | |||||||||
| Present Terminal Value | 13 | |||||||||
| Enterprise Value | 20 | |||||||||
| Net Debt | -41 | |||||||||
| Equity Value | 61 | |||||||||
| Diluted Shares Outstanding, MM | 70 | |||||||||
| Equity Value Per Share | 0.88 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled financial data for Cognyte Software Ltd. (CGNT).
- Accurate Data: Historical performance data along with future projections (highlighted in the yellow cells).
- Assumption Flexibility: Adjust key forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Immediately observe how your inputs influence Cognyte's valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and user-friendliness, complete with step-by-step guidance.
Key Features
- Comprehensive Data Insights: Gain access to precise pre-loaded historical performance data and future forecasts for Cognyte Software Ltd. (CGNT).
- Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins to tailor your analysis.
- Real-Time Calculations: Instantaneous updates to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries to easily interpret your valuation findings.
- Designed for All Skill Levels: A straightforward, user-centric layout suitable for investors, CFOs, and consultants alike.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Cognyte Software Ltd.'s (CGNT) preloaded data.
- 2. Adjust Assumptions: Modify key inputs such as growth projections, WACC, and capital investments.
- 3. View Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to investigate different valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation insights to bolster your strategic decisions.
Why Choose This Calculator?
- Accurate Data: Access real Cognyte Software Ltd. (CGNT) financials for dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the tech sector.
- User-Friendly: Clear layout and guided instructions make it accessible for all users.
Who Should Use This Product?
- Investors: Accurately assess Cognyte Software Ltd.'s (CGNT) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to Cognyte Software Ltd. (CGNT).
- Consultants: Efficiently modify the template for valuation reports tailored to clients involving Cognyte Software Ltd. (CGNT).
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading tech firms, including Cognyte Software Ltd. (CGNT).
- Educators: Implement it as a teaching resource to illustrate valuation methodologies using Cognyte Software Ltd. (CGNT) as a case study.
What the Template Contains
- Pre-Filled Data: Includes Cognyte Software Ltd.’s 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 Cognyte Software Ltd.’s 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.