FARO Technologies, Inc. (FARO) DCF Valuation

Valoración de DCF de Faro Technologies, Inc. (Faro)

US | Technology | Hardware, Equipment & Parts | NASDAQ
FARO Technologies, Inc. (FARO) DCF Valuation
  • ✓ 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

FARO Technologies, Inc. (FARO) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

¡Optimice su tiempo y mejore la precisión con nuestra calculadora DCF (FARO)! Utilizando datos de tecnologías reales de Faro y supuestos personalizables, esta herramienta le permite pronosticar, analizar y evaluar a Faro como un inversor experto.


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 381.8 303.8 337.8 345.8 358.8 356.1 353.3 350.6 347.9 345.2
Revenue Growth, % 0 -20.43 11.21 2.35 3.78 -0.77255 -0.77255 -0.77255 -0.77255 -0.77255
EBITDA -41.7 -16.2 5.2 -7.6 -35.2 -19.0 -18.9 -18.7 -18.6 -18.5
EBITDA, % -10.93 -5.34 1.53 -2.19 -9.82 -5.35 -5.35 -5.35 -5.35 -5.35
Depreciation 18.5 14.5 13.7 14.1 15.4 15.7 15.6 15.5 15.3 15.2
Depreciation, % 4.85 4.79 4.05 4.08 4.29 4.41 4.41 4.41 4.41 4.41
EBIT -60.2 -30.8 -8.5 -21.7 -50.6 -34.7 -34.5 -34.2 -33.9 -33.7
EBIT, % -15.78 -10.13 -2.52 -6.26 -14.1 -9.76 -9.76 -9.76 -9.76 -9.76
Total Cash 158.5 185.6 122.0 37.8 96.3 125.7 124.7 123.8 122.8 121.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 76.2 64.6 78.5 90.3 92.0
Account Receivables, % 19.95 21.27 23.24 26.12 25.65
Inventories 58.6 47.4 53.1 50.0 34.5 50.4 50.0 49.6 49.2 48.9
Inventories, % 15.34 15.6 15.73 14.47 9.62 14.15 14.15 14.15 14.15 14.15
Accounts Payable 13.7 14.1 14.2 27.3 27.4 19.9 19.8 19.6 19.5 19.3
Accounts Payable, % 3.59 4.65 4.2 7.89 7.64 5.59 5.59 5.59 5.59 5.59
Capital Expenditure -8.8 -6.1 -11.9 -16.9 -14.0 -11.8 -11.8 -11.7 -11.6 -11.5
Capital Expenditure, % -2.3 -2 -3.53 -4.9 -3.9 -3.33 -3.33 -3.33 -3.33 -3.33
Tax Rate, % -4.65 -4.65 -4.65 -4.65 -4.65 -4.65 -4.65 -4.65 -4.65 -4.65
EBITAT -61.4 .6 -39.7 -26.8 -53.0 -27.8 -27.6 -27.4 -27.2 -26.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -172.6 32.2 -57.5 -25.2 -37.7 -38.0 -22.9 -22.7 -22.5 -22.4
WACC, % 9.47 8.78 9.47 9.47 9.47 9.33 9.33 9.33 9.33 9.33
PV UFCF
SUM PV UFCF -101.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -23
Terminal Value -311
Present Terminal Value -199
Enterprise Value -300
Net Debt 12
Equity Value -313
Diluted Shares Outstanding, MM 19
Equity Value Per Share -16.52

What You Will Receive

  • Pre-Filled Financial Model: FARO’s actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Pre-Loaded Data: FARO Technologies' historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: View FARO's intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts illustrate valuation results and key metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.

How It Works

  • Step 1: Download the prebuilt Excel template containing FARO Technologies, Inc. (FARO) 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 FARO's intrinsic value.
  • Step 5: Make informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for FARO Technologies, Inc. (FARO)?

  • Comprehensive Tool: Combines DCF, WACC, and financial ratio analyses tailored for FARO.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for FARO.
  • Detailed Insights: Automatically computes FARO’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on FARO.

Who Should Use FARO Technologies, Inc. (FARO)?

  • Engineering Students: Understand measurement technologies and apply them in practical scenarios.
  • Researchers: Utilize advanced 3D measurement tools for academic projects and studies.
  • Manufacturers: Assess quality control processes and enhance production efficiency using FARO's solutions.
  • Surveyors: Optimize fieldwork with FARO's portable measurement devices and software.
  • Construction Managers: Improve project planning and execution by leveraging precise measurement data.

What the Template Contains

  • Pre-Filled DCF Model: FARO Technologies’ financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate FARO’s 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.

No products were found matching.