|
Valoración de DCF de NextNav Inc. (NN)
US | Communication Services | Internet Content & Information | 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
NextNav Inc. (NN) Bundle
Diseñada para la precisión, nuestra calculadora DCF de NextNav Inc. (NN) le permite evaluar la valoración de NextNav Inc. utilizando datos financieros del mundo 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 | .2 | .6 | .8 | 3.9 | 3.9 | 6.1 | 9.7 | 15.3 | 24.1 | 38.2 |
| Revenue Growth, % | 0 | 246.95 | 34.09 | 414.55 | -1.63 | 58.12 | 58.12 | 58.12 | 58.12 | 58.12 |
| EBITDA | -17.2 | -127.0 | -40.7 | -61.3 | -58.7 | -6.1 | -9.7 | -15.3 | -24.1 | -38.2 |
| EBITDA, % | -10467.07 | -22324.43 | -5335.65 | -1561.61 | -1520.15 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | .1 | .2 | 1.8 | 3.7 | 4.8 | 4.9 | 7.8 | 12.4 | 19.5 | 30.9 |
| Depreciation, % | 70.12 | 41.3 | 233.55 | 93.5 | 124.83 | 80.99 | 80.99 | 80.99 | 80.99 | 80.99 |
| EBIT | -17.3 | -127.3 | -42.5 | -65.0 | -63.5 | -6.1 | -9.7 | -15.3 | -24.1 | -38.2 |
| EBIT, % | -10537.2 | -22365.73 | -5569.2 | -1655.12 | -1644.98 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | 14.5 | 8.7 | 100.1 | 55.4 | 85.8 | 6.1 | 9.7 | 15.3 | 24.1 | 38.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .1 | 1.7 | 2.2 | 2.3 | 2.8 | 4.4 | 7.0 | 11.1 | 17.5 |
| Account Receivables, % | 0 | 13.53 | 228.05 | 55.22 | 60.38 | 45.83 | 45.83 | 45.83 | 45.83 | 45.83 |
| Inventories | .0 | 5.0 | .0 | .0 | .0 | 1.2 | 1.9 | 3.1 | 4.8 | 7.6 |
| Inventories, % | 0 | 878.73 | 0 | 0 | 0 | 20 | 20 | 20 | 20 | 20 |
| Accounts Payable | .8 | .7 | .4 | 1.0 | .4 | 3.6 | 5.7 | 9.0 | 14.2 | 22.5 |
| Accounts Payable, % | 510.37 | 119.51 | 58.72 | 25.96 | 10.12 | 58.96 | 58.96 | 58.96 | 58.96 | 58.96 |
| Capital Expenditure | -.1 | -7.2 | -1.3 | -3.6 | -2.8 | -4.9 | -7.7 | -12.2 | -19.2 | -30.4 |
| Capital Expenditure, % | -35.98 | -1261.51 | -168.02 | -91.11 | -71.23 | -79.66 | -79.66 | -79.66 | -79.66 | -79.66 |
| Tax Rate, % | -0.30903 | -0.30903 | -0.30903 | -0.30903 | -0.30903 | -0.30903 | -0.30903 | -0.30903 | -0.30903 | -0.30903 |
| EBITAT | -93.4 | -127.3 | -42.5 | -64.9 | -63.7 | -6.1 | -9.7 | -15.3 | -24.1 | -38.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -92.5 | -139.5 | -38.9 | -64.7 | -62.4 | -4.5 | -9.8 | -15.4 | -24.4 | -38.6 |
| WACC, % | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -67.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -39 | |||||||||
| Terminal Value | -578 | |||||||||
| Present Terminal Value | -379 | |||||||||
| Enterprise Value | -446 | |||||||||
| Net Debt | -16 | |||||||||
| Equity Value | -431 | |||||||||
| Diluted Shares Outstanding, MM | 108 | |||||||||
| Equity Value Per Share | -3.99 |
What You Will Get
- Real NextNav Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for NextNav Inc. (NN).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to NextNav Inc. (NN).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on NextNav Inc.'s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for NextNav Inc. (NN).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for NextNav Inc. (NN).
Key Features
- Customizable Forecast Inputs: Adjust essential parameters such as revenue projections, EBITDA margins, and investment plans.
- Instant DCF Valuation: Automatically computes intrinsic value, net present value (NPV), and other key metrics in real-time.
- High-Precision Accuracy: Leverages NextNav Inc.'s (NN) actual financial data for reliable valuation results.
- Effortless Scenario Testing: Easily explore various assumptions and analyze different outcomes.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the prebuilt Excel template featuring NextNav Inc.'s (NN) data.
- Step 2: Review the pre-filled sheets to grasp the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see recalculated results, including NextNav Inc.'s (NN) intrinsic value.
- Step 5: Make informed investment choices or create reports using the outputs.
Why Choose NextNav Inc. (NN) Calculator?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for NextNav Inc. (NN).
- Flexible Inputs: Modify highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes NextNav Inc.'s intrinsic value and Net Present Value.
- Data-Driven: Historical and projected data provide reliable benchmarks for analysis.
- Expert Level: Perfect for financial analysts, investors, and business advisors focusing on NextNav Inc. (NN).
Who Should Use This Product?
- Investors: Assess NextNav Inc.'s (NN) fair value to inform investment choices.
- CFOs: Utilize a robust DCF model for accurate financial reporting and analysis.
- Consultants: Easily customize the template for client valuation reports.
- Entrepreneurs: Discover financial modeling techniques employed by leading companies.
- Educators: Implement it as a resource to teach valuation methodologies effectively.
What the Template Contains
- Pre-Filled Data: Includes NextNav Inc.’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 NextNav Inc.’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.