|
Skywater Technology, Inc. (Skyt) DCF Valoración
US | Technology | Semiconductors | 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
SkyWater Technology, Inc. (SKYT) Bundle
Engerrado para su precisión, nuestra calculadora SkyT DCF le permite evaluar la valoración de Skywater Technology, Inc. (Skyt) utilizando datos financieros del mundo real, ofreciendo una flexibilidad completa para modificar todos los parámetros esenciales para las proyecciones mejoradas.
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 | 136.7 | 140.4 | 162.8 | 212.9 | 286.7 | 346.9 | 419.8 | 508.1 | 614.8 | 744.1 |
| Revenue Growth, % | 0 | 2.72 | 15.96 | 30.76 | 34.63 | 21.02 | 21.02 | 21.02 | 21.02 | 21.02 |
| EBITDA | 3.2 | 9.6 | -23.3 | -2.7 | 14.1 | -1.0 | -1.2 | -1.5 | -1.8 | -2.1 |
| EBITDA, % | 2.36 | 6.81 | -14.3 | -1.26 | 4.93 | -0.28871 | -0.28871 | -0.28871 | -0.28871 | -0.28871 |
| Depreciation | 16.7 | 18.9 | 27.4 | 28.2 | 28.9 | 45.6 | 55.2 | 66.8 | 80.9 | 97.9 |
| Depreciation, % | 12.19 | 13.43 | 16.81 | 13.24 | 10.09 | 13.15 | 13.15 | 13.15 | 13.15 | 13.15 |
| EBIT | -13.4 | -9.3 | -50.7 | -30.9 | -14.8 | -46.6 | -56.4 | -68.3 | -82.6 | -100.0 |
| EBIT, % | -9.82 | -6.62 | -31.1 | -14.5 | -5.16 | -13.44 | -13.44 | -13.44 | -13.44 | -13.44 |
| Total Cash | 4.6 | 7.4 | 12.9 | 30.0 | 18.4 | 25.7 | 31.2 | 37.7 | 45.6 | 55.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 62.0 | 30.0 | 40.1 | 62.8 | 95.8 | 107.0 | 129.5 | 156.7 | 189.7 | 229.5 |
| Account Receivables, % | 45.32 | 21.36 | 24.64 | 29.51 | 33.42 | 30.85 | 30.85 | 30.85 | 30.85 | 30.85 |
| Inventories | 16.0 | 27.2 | 17.5 | 13.4 | 15.3 | 37.1 | 44.9 | 54.3 | 65.7 | 79.5 |
| Inventories, % | 11.7 | 19.35 | 10.75 | 6.29 | 5.35 | 10.69 | 10.69 | 10.69 | 10.69 | 10.69 |
| Accounts Payable | 11.3 | 16.8 | 7.6 | 21.1 | 19.6 | 28.9 | 35.0 | 42.3 | 51.2 | 62.0 |
| Accounts Payable, % | 8.23 | 11.96 | 4.69 | 9.91 | 6.84 | 8.33 | 8.33 | 8.33 | 8.33 | 8.33 |
| Capital Expenditure | -9.0 | -89.9 | -36.7 | -15.4 | -8.6 | -71.7 | -86.7 | -105.0 | -127.0 | -153.7 |
| Capital Expenditure, % | -6.56 | -63.98 | -22.53 | -7.22 | -3.01 | -20.66 | -20.66 | -20.66 | -20.66 | -20.66 |
| Tax Rate, % | -20.07 | -20.07 | -20.07 | -20.07 | -20.07 | -20.07 | -20.07 | -20.07 | -20.07 | -20.07 |
| EBITAT | -11.0 | -12.4 | -44.3 | -31.6 | -17.8 | -43.8 | -53.0 | -64.1 | -77.6 | -93.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -70.0 | -57.0 | -63.2 | -23.9 | -33.8 | -93.5 | -108.7 | -131.6 | -159.2 | -192.7 |
| WACC, % | 19.18 | 19.53 | 19.29 | 19.53 | 19.53 | 19.41 | 19.41 | 19.41 | 19.41 | 19.41 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -389.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -197 | |||||||||
| Terminal Value | -1,129 | |||||||||
| Present Terminal Value | -465 | |||||||||
| Enterprise Value | -854 | |||||||||
| Net Debt | 54 | |||||||||
| Equity Value | -909 | |||||||||
| Diluted Shares Outstanding, MM | 46 | |||||||||
| Equity Value Per Share | -19.97 |
What You Will Get
- Comprehensive SKYT 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: Dynamic computation of intrinsic value and NPV.
- Scenario Analysis: Evaluate various scenarios to assess SkyWater's future performance.
- User-Friendly Interface: Designed for industry professionals while remaining accessible to newcomers.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation frameworks tailored for SkyWater Technology, Inc. (SKYT).
- WACC Calculator: Includes a pre-structured Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Easily adjust growth projections, capital investments, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to SkyWater Technology, Inc. (SKYT).
- Visual Dashboard and Charts: Graphical representations provide a clear overview of essential valuation metrics for streamlined analysis.
How It Works
- 1. Access the Template: Download and open the Excel file containing SkyWater Technology, Inc.'s (SKYT) preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically calculates intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation possibilities.
- 5. Present with Confidence: Deliver professional valuation insights to back your strategic decisions.
Why Choose This Calculator for SkyWater Technology, Inc. (SKYT)?
- Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for SkyWater Technology.
- Customizable Inputs: Modify yellow-highlighted cells to explore various financial scenarios for (SKYT).
- Detailed Insights: Automatically computes SkyWater’s intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focused on (SKYT).
Who Should Use This Product?
- Investors: Accurately assess SkyWater Technology’s fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to SkyWater Technology, Inc. (SKYT).
- Consultants: Efficiently customize the template for valuation reports tailored to clients interested in SkyWater Technology, Inc. (SKYT).
- Entrepreneurs: Acquire knowledge on financial modeling techniques employed by leading technology firms.
- Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to the tech industry.
What the Template Contains
- Pre-Filled Data: Includes SkyWater Technology'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 SkyWater Technology'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.