|
Valoración de DCF de Quantumscape Corporation (QS)
US | Consumer Cyclical | Auto - 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
QuantumScape Corporation (QS) Bundle
¡Agilice su análisis y mejore la precisión con nuestra calculadora DCF (QS)! Equipado con datos reales de Corporation Corporation y suposiciones personalizables, esta herramienta le permite pronosticar, analizar y evaluar (QS) 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 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Revenue Growth, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA | -44.5 | -1,652.9 | -29.9 | -373.4 | -400.7 | .0 | .0 | .0 | .0 | .0 |
EBITDA, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Depreciation | 6.7 | 8.1 | 14.7 | 36.1 | 42.0 | .0 | .0 | .0 | .0 | .0 |
Depreciation, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
EBIT | -51.3 | -1,661.0 | -44.6 | -409.5 | -442.7 | .0 | .0 | .0 | .0 | .0 |
EBIT, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Total Cash | 129.9 | 997.6 | 1,447.7 | 1,061.7 | 1,070.8 | .0 | .0 | .0 | .0 | .0 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Inventories, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Accounts Payable | 2.9 | 5.4 | 14.2 | 21.4 | 13.0 | .0 | .0 | .0 | .0 | .0 |
Accounts Payable, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Capital Expenditure | -9.8 | -24.1 | -127.2 | -158.8 | -84.5 | .0 | .0 | .0 | .0 | .0 |
Capital Expenditure, % | 100 | 100 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 0 |
Tax Rate, % | -0.01482883 | -0.01482883 | -0.01482883 | -0.01482883 | -0.01482883 | -0.01482883 | -0.01482883 | -0.01482883 | -0.01482883 | -0.01482883 |
EBITAT | -52.4 | -183.4 | -46.1 | -400.8 | -442.8 | .0 | .0 | .0 | .0 | .0 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -52.7 | -196.9 | -149.7 | -516.3 | -493.8 | -13.0 | .0 | .0 | .0 | .0 |
WACC, % | 25.4 | 25.26 | 25.4 | 25.4 | 25.4 | 25.37 | 25.37 | 25.37 | 25.37 | 25.37 |
PV UFCF | ||||||||||
SUM PV UFCF | -10.3 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 0 | |||||||||
Terminal Value | 0 | |||||||||
Present Terminal Value | 0 | |||||||||
Enterprise Value | -10 | |||||||||
Net Debt | -42 | |||||||||
Equity Value | 32 | |||||||||
Diluted Shares Outstanding, MM | 462 | |||||||||
Equity Value Per Share | 0.07 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real QS financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect QuantumScape’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Pre-Loaded Data: QuantumScape Corporation’s historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Instant Results: Witness QuantumScape’s intrinsic value recalibrate in real time.
- Clear Visual Outputs: Dashboard charts illustrate valuation results and essential metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring QuantumScape Corporation’s (QS) 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 the recalculated results, including QuantumScape’s (QS) intrinsic value.
- Step 5: Make informed investment choices or create reports based on the outputs.
Why Choose This Calculator for QuantumScape (QS)?
- User-Friendly Interface: Perfectly suited for both novices and seasoned investors.
- Customizable Inputs: Adjust variables easily to tailor your financial analysis.
- Real-Time Valuation: Observe immediate updates to QuantumScape’s valuation as you modify inputs.
- Preloaded Data: Comes with QuantumScape’s actual financial metrics for efficient evaluation.
- Preferred by Experts: A go-to tool for investors and analysts seeking to make strategic choices.
Who Should Use This Product?
- Electric Vehicle Enthusiasts: Discover cutting-edge battery technologies and their implications for the future of transportation.
- Researchers: Utilize advanced models to study the impact of solid-state battery innovations on energy storage.
- Investors: Evaluate your investment strategies and analyze the potential of QuantumScape Corporation (QS) in the market.
- Industry Analysts: Enhance your reports with a customizable model focused on battery technology and its market effects.
- Startups in Clean Energy: Learn from the growth strategies of QuantumScape Corporation (QS) and apply insights to your own business.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
- Real-World Data: QuantumScape's (QS) historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables for clear, actionable results.