|
Symbotic Inc. (SYM) DCF Valoración
US | Financial Services | Shell Companies | 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
Symbotic Inc. (SYM) Bundle
¿Busca determinar el valor intrínseco de Symbotic Inc.? Nuestra calculadora SYM DCF integra datos del mundo real con extensas características de personalización, lo que le permite refinar sus proyecciones y mejorar sus estrategias de inversión.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 92.1 | 251.9 | 593.3 | 1,176.9 | 1,788.2 | 3,354.2 | 6,291.6 | 11,801.5 | 22,136.6 | 41,522.8 |
| Revenue Growth, % | 0 | 173.56 | 135.52 | 98.36 | 51.94 | 87.58 | 87.58 | 87.58 | 87.58 | 87.58 |
| EBITDA | -104.6 | -117.9 | -134.4 | -203.0 | -93.2 | -1,287.4 | -2,414.9 | -4,529.8 | -8,496.7 | -15,937.7 |
| EBITDA, % | -113.64 | -46.8 | -22.65 | -17.25 | -5.21 | -38.38 | -38.38 | -38.38 | -38.38 | -38.38 |
| Depreciation | 5.7 | 4.5 | 6.0 | 11.3 | 23.5 | 75.8 | 142.1 | 266.6 | 500.0 | 937.8 |
| Depreciation, % | 6.23 | 1.78 | 1.01 | 0.96109 | 1.31 | 2.26 | 2.26 | 2.26 | 2.26 | 2.26 |
| EBIT | -110.4 | -122.4 | -140.4 | -214.4 | -116.7 | -1,321.4 | -2,478.7 | -4,649.3 | -8,721.0 | -16,358.4 |
| EBIT, % | -119.86 | -48.58 | -23.66 | -18.21 | -6.53 | -39.4 | -39.4 | -39.4 | -39.4 | -39.4 |
| Total Cash | 58.3 | 156.6 | 353.5 | 545.5 | 727.3 | 1,825.0 | 3,423.2 | 6,421.1 | 12,044.4 | 22,592.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2.5 | 63.4 | 105.2 | 190.4 | 419.8 | 571.8 | 1,072.6 | 2,012.0 | 3,774.0 | 7,079.1 |
| Account Receivables, % | 2.7 | 25.16 | 17.74 | 16.17 | 23.48 | 17.05 | 17.05 | 17.05 | 17.05 | 17.05 |
| Inventories | 16.5 | 33.6 | 91.9 | 136.1 | 106.1 | 430.6 | 807.6 | 1,514.9 | 2,841.5 | 5,330.0 |
| Inventories, % | 17.87 | 13.32 | 15.49 | 11.57 | 5.94 | 12.84 | 12.84 | 12.84 | 12.84 | 12.84 |
| Accounts Payable | 6.0 | 28.0 | 68.4 | 109.9 | 175.2 | 323.8 | 607.4 | 1,139.3 | 2,137.1 | 4,008.6 |
| Accounts Payable, % | 6.47 | 11.12 | 11.54 | 9.34 | 9.8 | 9.65 | 9.65 | 9.65 | 9.65 | 9.65 |
| Capital Expenditure | -5.1 | -12.2 | -18.0 | -21.3 | -44.4 | -118.4 | -222.2 | -416.7 | -781.7 | -1,466.3 |
| Capital Expenditure, % | -5.51 | -4.83 | -3.03 | -1.81 | -2.48 | -3.53 | -3.53 | -3.53 | -3.53 | -3.53 |
| Tax Rate, % | 83.07 | 83.07 | 83.07 | 83.07 | 83.07 | 83.07 | 83.07 | 83.07 | 83.07 | 83.07 |
| EBITAT | -110.3 | -122.4 | -78.4 | -24.1 | -19.8 | -750.5 | -1,407.8 | -2,640.7 | -4,953.3 | -9,291.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -122.6 | -186.0 | -150.2 | -122.0 | -174.8 | -1,121.1 | -2,082.2 | -3,905.6 | -7,326.0 | -13,741.7 |
| WACC, % | 13.01 | 13.01 | 13.01 | 13.01 | 13.01 | 13.01 | 13.01 | 13.01 | 13.01 | 13.01 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -17,276.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -14,016 | |||||||||
| Terminal Value | -127,337 | |||||||||
| Present Terminal Value | -69,091 | |||||||||
| Enterprise Value | -86,368 | |||||||||
| Net Debt | -727 | |||||||||
| Equity Value | -85,641 | |||||||||
| Diluted Shares Outstanding, MM | 96 | |||||||||
| Equity Value Per Share | -894.91 |
What You Will Get
- Real SYM Financial Data: Pre-filled with Symbotic Inc.’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Symbotic Inc.’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive Data: Symbotic Inc.'s historical financial reports and pre-filled projections.
- Customizable Parameters: Adjust inputs such as WACC, tax rates, revenue growth, and EBITDA margins.
- Real-Time Calculations: Observe Symbotic Inc.'s intrinsic value update instantly.
- Intuitive Visualizations: Dashboard graphs present valuation outcomes and essential metrics.
- Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.
How It Works
- Download the Template: Gain immediate access to the Excel-based SYM DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Symbotic Inc.’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial strategies.
Why Choose Symbotic Inc. (SYM)?
- Streamline Operations: Enhance efficiency with automated solutions tailored for your needs.
- Boost Productivity: Advanced technology minimizes downtime and maximizes throughput.
- Highly Scalable: Adaptable systems designed to grow with your business requirements.
- User-Friendly Interface: Intuitive design ensures ease of use for all team members.
- Industry Leader: Renowned for innovation and reliability in warehouse automation.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Symbotic Inc. (SYM) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Symbotic Inc. (SYM).
- Consultants: Deliver professional valuation insights on Symbotic Inc. (SYM) to clients quickly and accurately.
- Business Owners: Understand how innovative companies like Symbotic Inc. (SYM) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Symbotic Inc. (SYM).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Symbotic Inc. (SYM) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Symbotic Inc. (SYM).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.