Ondas Holdings Inc. (ONDS) DCF Valuation

Ondas Holdings Inc. (ONDS) DCF Valoración

US | Technology | Communication Equipment | NASDAQ
Ondas Holdings Inc. (ONDS) 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

Ondas Holdings Inc. (ONDS) Bundle

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

TOTAL:

¿Busca calcular el valor intrínseco de Ondas Holdings Inc.? Nuestra calculadora DCF (ONDS) integra datos del mundo real con características integrales de personalización, lo que le permite ajustar los pronósticos y mejorar su estrategia de inversión.


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 .3 2.2 2.9 2.1 15.7 23.8 36.2 55.0 83.5 126.8
Revenue Growth, % 0 575.35 34.34 -26.87 638.14 51.87 51.87 51.87 51.87 51.87
EBITDA -16.4 -11.1 -15.6 -64.6 -34.6 -23.8 -36.2 -55.0 -83.5 -126.8
EBITDA, % -5118.22 -515 -535.12 -3040.08 -220.74 -100 -100 -100 -100 -100
Depreciation .1 .4 1.8 4.9 6.1 11.4 17.3 26.3 39.9 60.6
Depreciation, % 19.62 18.39 62.46 228.31 38.57 47.81 47.81 47.81 47.81 47.81
EBIT -16.5 -11.5 -17.4 -69.5 -40.7 -23.8 -36.2 -55.0 -83.5 -126.8
EBIT, % -5137.84 -533.39 -597.58 -3268.4 -259.31 -100 -100 -100 -100 -100
Total Cash 2.2 26.1 40.8 29.8 15.0 23.6 35.9 54.5 82.7 125.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 1.2 .1 4.2
Account Receivables, % 6.31 2.2 41.74 4.91 27.08
Inventories .4 1.2 1.2 2.2 2.2 14.7 22.3 33.8 51.4 78.0
Inventories, % 133.44 53.25 40.54 102.22 13.94 61.54 61.54 61.54 61.54 61.54
Accounts Payable 2.3 2.4 2.4 3.0 5.2 19.8 30.1 45.7 69.4 105.5
Accounts Payable, % 724.82 109.45 82.95 139.51 32.99 83.19 83.19 83.19 83.19 83.19
Capital Expenditure -.4 .0 -1.0 -2.9 -.3 -11.4 -17.3 -26.3 -39.9 -60.6
Capital Expenditure, % -109.88 -1.84 -35.36 -137.85 -1.79 -47.8 -47.8 -47.8 -47.8 -47.8
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -19.0 -13.2 -14.5 -87.9 -40.7 -23.1 -35.0 -53.2 -80.8 -122.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -17.4 -13.6 -14.9 -85.3 -36.9 -20.6 -34.4 -52.2 -79.3 -120.4
WACC, % 13.72 13.72 13.32 13.72 13.72 13.64 13.64 13.64 13.64 13.64
PV UFCF
SUM PV UFCF -191.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -123
Terminal Value -1,055
Present Terminal Value -557
Enterprise Value -748
Net Debt 20
Equity Value -768
Diluted Shares Outstanding, MM 53
Equity Value Per Share -14.57

What You Will Receive

  • Flexible Forecast Inputs: Effortlessly adjust key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Comprehensive Data: Ondas Holdings Inc.'s (ONDS) financial information pre-loaded to facilitate your analysis.
  • Instant DCF Outputs: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
  • Tailored and Professional: A refined Excel model that meets your valuation requirements.
  • Designed for Analysts and Investors: Perfect for assessing projections, confirming strategies, and optimizing your time.

Key Features

  • 🔍 Real-Life ONDS Financials: Pre-filled historical and projected data for Ondas Holdings Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Ondas's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Ondas's valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file for Ondas Holdings Inc. (ONDS).
  2. Step 2: Review Ondas's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment decisions.

Why Choose This Calculator for Ondas Holdings Inc. (ONDS)?

  • User-Friendly Interface: Perfect for both novice and seasoned users.
  • Customizable Inputs: Adjust variables to suit your financial analysis needs.
  • Real-Time Feedback: Observe immediate changes to Ondas Holdings' valuation as you modify inputs.
  • Pre-Loaded Data: Comes equipped with Ondas Holdings' latest financial metrics for swift evaluations.
  • Relied Upon by Experts: A go-to tool for investors and analysts seeking to make well-informed choices.

Who Should Use This Product?

  • Investors: Accurately assess Ondas Holdings Inc.’s (ONDS) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Ondas Holdings Inc. (ONDS).
  • Consultants: Efficiently customize the template for valuation reports tailored to Ondas Holdings Inc. (ONDS) clients.
  • Entrepreneurs: Acquire insights into financial modeling practices used by leading companies, including Ondas Holdings Inc. (ONDS).
  • Educators: Employ it as a teaching resource to illustrate valuation methodologies relevant to Ondas Holdings Inc. (ONDS).

What the Template Contains

  • Historical Data: Includes Ondas Holdings Inc.'s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Ondas Holdings Inc.'s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Ondas Holdings Inc.'s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.