Network-1 Technologies, Inc. (NTIP) DCF Valuation

Valoración de DCF de Network-1 Technologies, Inc. (NTIP)

US | Industrials | Specialty Business Services | AMEX
Network-1 Technologies, Inc. (NTIP) 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

Network-1 Technologies, Inc. (NTIP) 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 (NTIP)! Equipado con datos Real Network-1 Technologies, Inc. y suposiciones personalizables, esta herramienta le permite pronosticar, analizar y valor (NTIP) como un inversor experimentado.


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 4.4 36.0 .0 2.6 .1 .1 .1 .0 .0 .0
Revenue Growth, % 0 718.28 -100 0 -96.16 -24.04 -24.04 -24.04 -24.04 -24.04
EBITDA -2.4 19.9 .3 -1.9 -3.6 .0 .0 .0 .0 .0
EBITDA, % -54.8 55.18 100 -73.2 -3621 -14.57 -14.57 -14.57 -14.57 -14.57
Depreciation .3 .3 .4 .3 .0 .0 .0 .0 .0 .0
Depreciation, % 7.56 0.81878 100 12.73 0 24.22 24.22 24.22 24.22 24.22
EBIT -2.7 19.6 -.1 -2.2 -3.6 .0 .0 .0 .0 .0
EBIT, % -62.37 54.36 100 -85.93 -3621 -18.79 -18.79 -18.79 -18.79 -18.79
Total Cash 44.9 59.6 48.4 45.5 40.6 .1 .1 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 100 0 0
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 100 0 0 20 20 20 20 20
Accounts Payable .6 .5 .5 .1 .2 .0 .0 .0 .0 .0
Accounts Payable, % 13.56 1.27 100 4.81 203 43.93 43.93 43.93 43.93 43.93
Capital Expenditure -.1 -.1 -.5 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % -1.16 -0.28033 100 0 0 -0.28773 -0.28773 -0.28773 -0.28773 -0.28773
Tax Rate, % -96.12 -96.12 -96.12 -96.12 -96.12 -96.12 -96.12 -96.12 -96.12 -96.12
EBITAT -1.3 14.2 -.7 20.6 -7.1 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -.5 14.2 -.8 20.6 -7.0 -.2 .0 .0 .0 .0
WACC, % 4.97 4.97 4.97 4.97 4.97 4.97 4.97 4.97 4.97 4.97
PV UFCF
SUM PV UFCF -.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value 0
Net Debt -13
Equity Value 13
Diluted Shares Outstanding, MM 23
Equity Value Per Share 0.56

What You Will Get

  • Accurate NTIP Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Real-Time Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Simulation: Evaluate various scenarios to assess Network-1 Technologies' future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Customizable Growth Assumptions: Adjust key metrics such as revenue projections, operating margins, and R&D expenses.
  • Instant DCF Calculation: Automatically determines intrinsic value, net present value, and additional financial metrics.
  • High-Precision Outputs: Leverages Network-1 Technologies, Inc.'s (NTIP) actual financial data for accurate valuation results.
  • Effortless Scenario Testing: Easily evaluate various scenarios and analyze their impacts on projections.
  • Efficiency Booster: Streamlines the valuation process, removing the complexity of creating detailed models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Network-1 Technologies, Inc.'s (NTIP) data.
  • Step 2: Review 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 the recalculated results, including Network-1 Technologies, Inc.'s (NTIP) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose Network-1 Technologies, Inc. (NTIP)?

  • Innovative Solutions: Cutting-edge technology designed to meet modern networking needs.
  • Proven Expertise: A team of professionals with extensive experience in the tech industry.
  • Customer-Centric Approach: Tailored services that prioritize client satisfaction and support.
  • Robust Security: Advanced measures to ensure the safety and integrity of your network.
  • Industry Recognition: A trusted name in technology, backed by numerous accolades and partnerships.

Who Should Use This Product?

  • Technology Students: Explore network technologies and apply theoretical concepts using real-world examples.
  • Researchers: Integrate advanced networking models into academic projects or studies.
  • Investors: Evaluate your investment strategies and analyze market performance for Network-1 Technologies, Inc. (NTIP).
  • IT Analysts: Enhance your analysis with a customizable framework for assessing network solutions.
  • Entrepreneurs: Understand how technology firms like Network-1 Technologies, Inc. (NTIP) operate and are valued in the market.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Network-1 Technologies, Inc. (NTIP) 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 Network-1 Technologies, Inc. (NTIP).
  • 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.