|
Cambium Networks Corporation (CMBM) DCF Valoración
US | Technology | Communication Equipment | 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
Cambium Networks Corporation (CMBM) Bundle
¡Descubra el verdadero potencial de Cambium Networks Corporation (CMBM) con nuestra calculadora DCF avanzada! Ajuste los supuestos esenciales, explore varios escenarios y evalúe cómo los diferentes factores influyen en la valoración de las redes de Cambium, todo dentro de una plantilla de Excel conveniente.
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 | 267.0 | 278.5 | 335.9 | 296.9 | 220.2 | 213.3 | 206.6 | 200.1 | 193.9 | 187.8 |
| Revenue Growth, % | 0 | 4.28 | 20.61 | -11.6 | -25.84 | -3.14 | -3.14 | -3.14 | -3.14 | -3.14 |
| EBITDA | 6.6 | 30.7 | 42.9 | 27.6 | -52.1 | 5.1 | 4.9 | 4.8 | 4.6 | 4.5 |
| EBITDA, % | 2.48 | 11.03 | 12.76 | 9.29 | -23.66 | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 |
| Depreciation | 6.4 | 7.3 | 7.0 | 7.6 | 9.0 | 5.9 | 5.7 | 5.5 | 5.3 | 5.2 |
| Depreciation, % | 2.38 | 2.61 | 2.08 | 2.56 | 4.1 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 |
| EBIT | .3 | 23.5 | 35.9 | 20.0 | -61.1 | -.8 | -.8 | -.7 | -.7 | -.7 |
| EBIT, % | 0.0954956 | 8.42 | 10.68 | 6.73 | -27.76 | -0.36483 | -0.36483 | -0.36483 | -0.36483 | -0.36483 |
| Total Cash | 19.3 | 62.5 | 59.3 | 48.2 | 18.7 | 30.7 | 29.8 | 28.8 | 27.9 | 27.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 58.6 | 59.5 | 70.6 | 89.4 | 64.3 | 52.8 | 51.1 | 49.5 | 48.0 | 46.5 |
| Account Receivables, % | 21.96 | 21.38 | 21.03 | 30.12 | 29.21 | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 |
| Inventories | 41.7 | 34.0 | 33.8 | 57.1 | 66.9 | 37.3 | 36.1 | 35.0 | 33.9 | 32.8 |
| Inventories, % | 15.61 | 12.2 | 10.06 | 19.22 | 30.37 | 17.49 | 17.49 | 17.49 | 17.49 | 17.49 |
| Accounts Payable | 25.2 | 30.9 | 28.2 | 31.3 | 19.1 | 20.5 | 19.9 | 19.3 | 18.7 | 18.1 |
| Accounts Payable, % | 9.44 | 11.08 | 8.41 | 10.54 | 8.68 | 9.63 | 9.63 | 9.63 | 9.63 | 9.63 |
| Capital Expenditure | -3.9 | -5.1 | -10.2 | -9.2 | -4.6 | -4.9 | -4.8 | -4.6 | -4.5 | -4.3 |
| Capital Expenditure, % | -1.48 | -1.82 | -3.03 | -3.11 | -2.08 | -2.3 | -2.3 | -2.3 | -2.3 | -2.3 |
| Tax Rate, % | -21.64 | -21.64 | -21.64 | -21.64 | -21.64 | -21.64 | -21.64 | -21.64 | -21.64 | -21.64 |
| EBITAT | .6 | 24.0 | 42.1 | 22.4 | -74.4 | -.8 | -.8 | -.7 | -.7 | -.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -72.0 | 38.7 | 25.4 | -18.3 | -66.8 | 42.7 | 2.3 | 2.3 | 2.2 | 2.1 |
| WACC, % | 8.11 | 8.11 | 8.11 | 8.11 | 8.11 | 8.11 | 8.11 | 8.11 | 8.11 | 8.11 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 46.3 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 2 | |||||||||
| Terminal Value | 54 | |||||||||
| Present Terminal Value | 36 | |||||||||
| Enterprise Value | 83 | |||||||||
| Net Debt | 15 | |||||||||
| Equity Value | 68 | |||||||||
| Diluted Shares Outstanding, MM | 28 | |||||||||
| Equity Value Per Share | 2.48 |
What You Will Get
- Comprehensive CMBM Financials: Access both historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Explore various scenarios to assess Cambium's future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Real-Time CMBM Data: Pre-loaded with Cambium Networks' historical performance metrics and future projections.
- Customizable Assumptions: Modify parameters such as revenue growth, profit margins, discount rates, tax considerations, and capital investments.
- Adaptive Valuation Framework: Automatically recalculates Net Present Value (NPV) and intrinsic value based on user-defined inputs.
- Scenario Analysis: Develop various forecasting scenarios to explore different valuation possibilities.
- Intuitive Interface: Designed to be straightforward and accessible for both seasoned professionals and newcomers.
How It Works
- Step 1: Download the prebuilt Excel template with Cambium Networks Corporation’s (CMBM) data included.
- Step 2: Explore the pre-filled sheets and understand the key metrics relevant to (CMBM).
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins) specific to (CMBM).
- Step 4: Instantly view recalculated results, including Cambium Networks Corporation’s (CMBM) intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs related to (CMBM).
Why Choose This Calculator for Cambium Networks Corporation (CMBM)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Updates: Observe immediate changes in Cambium Networks’ valuation as you modify inputs.
- Pre-Loaded Data: Comes equipped with Cambium Networks’ actual financial information for swift evaluations.
- Relied Upon by Experts: Utilized by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Network Engineers: Develop comprehensive network design models for performance evaluation.
- Telecommunications Professionals: Assess valuation scenarios to inform strategic decisions.
- Consultants and Advisors: Deliver precise valuation insights for Cambium Networks Corporation (CMBM) stock.
- Students and Educators: Utilize real-world data to enhance learning in networking and finance.
- Technology Investors: Gain insights into how networking companies like Cambium Networks Corporation (CMBM) are valued in the industry.
What the Template Contains
- Pre-Filled DCF Model: Cambium Networks Corporation's (CMBM) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Cambium Networks Corporation's (CMBM) 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.