![]() |
OUSTER, Inc. (Oustar) Valoración de DCF
US | Technology | Hardware, Equipment & Parts | NYSE
|

- ✓ 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
Ouster, Inc. (OUST) Bundle
¡Streamline Overster, Inc. (OUST) Valoración con nuestra calculadora DCF fácil de usar! Con los datos financieros de Real Oter, Inc. (Ost) y las entradas de pronóstico flexibles, puede explorar diferentes escenarios y determinar el valor razonable de Oulter, Inc. (expulsado) en solo minutos.
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 | 11.4 | 18.9 | 33.6 | 41.0 | 83.3 | 138.5 | 230.5 | 383.4 | 637.9 | 1,061.2 |
Revenue Growth, % | 0 | 65.64 | 77.62 | 22.19 | 102.98 | 66.36 | 66.36 | 66.36 | 66.36 | 66.36 |
EBITDA | -46.0 | -98.3 | -88.7 | -123.4 | -342.6 | -138.5 | -230.5 | -383.4 | -637.9 | -1,061.2 |
EBITDA, % | -403.45 | -520 | -264.13 | -300.7 | -411.41 | -100 | -100 | -100 | -100 | -100 |
Depreciation | 2.0 | 5.6 | 7.6 | 12.2 | 21.7 | 34.8 | 57.9 | 96.4 | 160.3 | 266.7 |
Depreciation, % | 17.8 | 29.55 | 22.57 | 29.7 | 26.02 | 25.13 | 25.13 | 25.13 | 25.13 | 25.13 |
EBIT | -48.1 | -103.9 | -96.3 | -135.6 | -364.3 | -138.5 | -230.5 | -383.4 | -637.9 | -1,061.2 |
EBIT, % | -421.26 | -549.56 | -286.71 | -330.4 | -437.43 | -100 | -100 | -100 | -100 | -100 |
Total Cash | 16.8 | 11.4 | 182.6 | 122.9 | 190.1 | 127.5 | 212.1 | 352.8 | 587.0 | 976.6 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | .9 | 3.8 | 10.7 | 11.2 | 40.0 | 37.7 | 62.6 | 104.2 | 173.4 | 288.4 |
Account Receivables, % | 8.21 | 20.36 | 31.93 | 27.38 | 48.01 | 27.18 | 27.18 | 27.18 | 27.18 | 27.18 |
Inventories | 2.5 | 4.8 | 7.4 | 19.5 | 23.2 | 40.1 | 66.7 | 111.0 | 184.7 | 307.3 |
Inventories, % | 21.62 | 25.48 | 22.18 | 47.61 | 27.9 | 28.96 | 28.96 | 28.96 | 28.96 | 28.96 |
Accounts Payable | 3.3 | 6.9 | 4.9 | 8.8 | 3.5 | 29.2 | 48.7 | 80.9 | 134.7 | 224.0 |
Accounts Payable, % | 28.9 | 36.47 | 14.48 | 21.44 | 4.26 | 21.11 | 21.11 | 21.11 | 21.11 | 21.11 |
Capital Expenditure | -7.5 | -3.5 | -4.3 | -5.4 | -3.0 | -31.5 | -52.5 | -87.3 | -145.2 | -241.5 |
Capital Expenditure, % | -65.66 | -18.56 | -12.76 | -13.22 | -3.61 | -22.76 | -22.76 | -22.76 | -22.76 | -22.76 |
Tax Rate, % | -0.13999 | -0.13999 | -0.13999 | -0.13999 | -0.13999 | -0.13999 | -0.13999 | -0.13999 | -0.13999 | -0.13999 |
EBITAT | -48.1 | -104.3 | -93.5 | -135.9 | -364.8 | -137.7 | -229.2 | -381.2 | -634.2 | -1,055.1 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -53.6 | -103.8 | -101.7 | -137.8 | -383.8 | -123.3 | -255.9 | -425.7 | -708.2 | -1,178.2 |
WACC, % | 14.83 | 14.83 | 14.76 | 14.83 | 14.83 | 14.82 | 14.82 | 14.82 | 14.82 | 14.82 |
PV UFCF | ||||||||||
SUM PV UFCF | -1,580.8 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | -1,202 | |||||||||
Terminal Value | -9,377 | |||||||||
Present Terminal Value | -4,699 | |||||||||
Enterprise Value | -6,280 | |||||||||
Net Debt | 19 | |||||||||
Equity Value | -6,299 | |||||||||
Diluted Shares Outstanding, MM | 37 | |||||||||
Equity Value Per Share | -170.05 |
What You Will Receive
- Comprehensive Financial Model: Ouster, Inc.'s actual data allows for accurate DCF valuation.
- Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Instantaneous updates provide immediate visibility of results as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Repeatable: Designed for adaptability, enabling ongoing use for in-depth forecasts.
Key Features
- 🔍 Real-Life OUST Financials: Pre-filled historical and projected data for Ouster, Inc. (OUST).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Ouster’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Ouster’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template featuring Ouster, Inc. (OUST) 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 Ouster, Inc. (OUST)'s intrinsic value.
- Step 5: Utilize the outputs to make well-informed investment decisions or create reports.
Why Choose This Calculator for Ouster, Inc. (OUST)?
- Accuracy: Utilizing real Ouster financials guarantees precise data.
- Flexibility: Tailored for users to easily experiment and adjust inputs.
- Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability standards of CFOs.
- User-Friendly: Intuitive design, suitable for users without extensive financial modeling skills.
Who Should Use This Product?
- Investors: Evaluate Ouster, Inc.'s (OUST) market position before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess future projections for Ouster, Inc. (OUST).
- Startup Founders: Gain insights into the valuation strategies of innovative companies like Ouster, Inc. (OUST).
- Consultants: Create comprehensive valuation reports tailored for clients interested in Ouster, Inc. (OUST).
- Students and Educators: Utilize current data to learn and teach valuation principles through the lens of Ouster, Inc. (OUST).
What the Template Contains
- Pre-Filled Data: Includes Ouster, 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 Ouster, 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.
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.