|
Valoración de DCF de Impinj, Inc. (PI)
US | Technology | Communication Equipment | 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
Impinj, Inc. (PI) Bundle
¡Agilice su análisis y aumente la precisión con nuestra calculadora DCF (PI)! Utilizando datos reales de Impinj, Inc. y suposiciones personalizables, esta herramienta le permite pronosticar, analizar y valor (PI) como un inversor experimentado.
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 | 152.8 | 138.9 | 190.3 | 257.8 | 307.5 | 371.1 | 447.7 | 540.3 | 651.9 | 786.6 |
| Revenue Growth, % | 0 | -9.1 | 36.97 | 35.48 | 19.29 | 20.66 | 20.66 | 20.66 | 20.66 | 20.66 |
| EBITDA | -16.2 | -41.9 | -44.0 | -13.5 | -27.9 | -58.0 | -70.0 | -84.5 | -102.0 | -123.0 |
| EBITDA, % | -10.59 | -30.17 | -23.1 | -5.25 | -9.08 | -15.64 | -15.64 | -15.64 | -15.64 | -15.64 |
| Depreciation | 4.8 | 4.5 | 4.6 | 6.0 | 13.6 | 11.6 | 14.0 | 16.8 | 20.3 | 24.5 |
| Depreciation, % | 3.15 | 3.24 | 2.42 | 2.34 | 4.43 | 3.12 | 3.12 | 3.12 | 3.12 | 3.12 |
| EBIT | -21.0 | -46.4 | -48.6 | -19.6 | -41.6 | -69.6 | -84.0 | -101.3 | -122.3 | -147.5 |
| EBIT, % | -13.74 | -33.41 | -25.52 | -7.6 | -13.51 | -18.76 | -18.76 | -18.76 | -18.76 | -18.76 |
| Total Cash | 116.5 | 106.1 | 193.3 | 173.7 | 113.2 | 264.8 | 319.5 | 385.5 | 465.2 | 561.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 23.7 | 25.0 | 35.4 | 50.0 | 54.9 | 66.4 | 80.1 | 96.6 | 116.6 | 140.6 |
| Account Receivables, % | 15.53 | 18 | 18.63 | 19.39 | 17.86 | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 |
| Inventories | 34.2 | 36.3 | 22.0 | 46.4 | 97.2 | 81.4 | 98.2 | 118.5 | 142.9 | 172.5 |
| Inventories, % | 22.35 | 26.15 | 11.54 | 18 | 31.6 | 21.93 | 21.93 | 21.93 | 21.93 | 21.93 |
| Accounts Payable | 5.6 | 10.1 | 11.7 | 25.0 | 8.7 | 22.0 | 26.6 | 32.0 | 38.7 | 46.6 |
| Accounts Payable, % | 3.66 | 7.3 | 6.17 | 9.71 | 2.82 | 5.93 | 5.93 | 5.93 | 5.93 | 5.93 |
| Capital Expenditure | -2.4 | -3.1 | -16.2 | -12.1 | -18.6 | -17.1 | -20.7 | -24.9 | -30.1 | -36.3 |
| Capital Expenditure, % | -1.59 | -2.21 | -8.53 | -4.69 | -6.05 | -4.61 | -4.61 | -4.61 | -4.61 | -4.61 |
| Tax Rate, % | 0.73704 | 0.73704 | 0.73704 | 0.73704 | 0.73704 | 0.73704 | 0.73704 | 0.73704 | 0.73704 | 0.73704 |
| EBITAT | -21.2 | -46.5 | -48.7 | -19.7 | -41.3 | -69.5 | -83.9 | -101.2 | -122.1 | -147.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -71.1 | -44.0 | -54.8 | -51.5 | -118.3 | -57.3 | -116.5 | -140.6 | -169.7 | -204.7 |
| WACC, % | 12.43 | 12.43 | 12.43 | 12.43 | 12.43 | 12.43 | 12.43 | 12.43 | 12.43 | 12.43 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -462.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -209 | |||||||||
| Terminal Value | -2,002 | |||||||||
| Present Terminal Value | -1,114 | |||||||||
| Enterprise Value | -1,576 | |||||||||
| Net Debt | 200 | |||||||||
| Equity Value | -1,776 | |||||||||
| Diluted Shares Outstanding, MM | 27 | |||||||||
| Equity Value Per Share | -66.39 |
What You Will Get
- Real PI Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Evaluate various scenarios to assess Impinj’s future performance.
- User-Friendly Design: Designed for professionals but easy enough for beginners to navigate.
Key Features
- Comprehensive Historical Data: Impinj, Inc. (PI) offers access to detailed historical financial statements and pre-filled projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
- Real-Time Valuation: Witness the intrinsic value of Impinj, Inc. (PI) update instantly as you adjust inputs.
- Intuitive Visualizations: Dashboard graphs present valuation outcomes and essential metrics clearly.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template with Impinj, Inc.'s (PI) data included.
- Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including Impinj, Inc.'s (PI) intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs.
Why Choose Impinj, Inc. (PI)?
- Innovative Technology: Leverage cutting-edge solutions for efficient inventory management.
- Enhanced Performance: High-quality products ensure reliable and accurate data capture.
- Flexible Solutions: Customize offerings to meet specific business needs and objectives.
- User-Friendly Interface: Intuitive design allows for easy integration and operation.
- Industry Leader: Recognized for excellence by professionals in the RFID space.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessments of Impinj, Inc. (PI).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in investing in Impinj, Inc. (PI).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into how technology companies like Impinj, Inc. (PI) are appraised in the market.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Impinj, Inc. (PI) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showcasing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Impinj, Inc. (PI).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.