|
Valuación de DCF de VIAVI Solutions Inc. (VIV)
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
Viavi Solutions Inc. (VIAV) Bundle
¡Mejore sus estrategias de inversión con la calculadora DCF de ViVi Solutions Inc. (VIVEV)! Explore datos financieros auténticos, ajuste las proyecciones y gastos de crecimiento, y observe instantáneamente cómo estos ajustes afectan el valor intrínseco de VIVI Solutions Inc. (VIV).
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 | 1,136.3 | 1,198.9 | 1,292.4 | 1,106.1 | 1,000.4 | 973.7 | 947.8 | 922.5 | 897.9 | 874.0 |
| Revenue Growth, % | 0 | 5.51 | 7.8 | -14.42 | -9.56 | -2.67 | -2.67 | -2.67 | -2.67 | -2.67 |
| EBITDA | 199.8 | 237.4 | 260.6 | 154.1 | 101.2 | 158.9 | 154.7 | 150.5 | 146.5 | 142.6 |
| EBITDA, % | 17.58 | 19.8 | 20.16 | 13.93 | 10.12 | 16.32 | 16.32 | 16.32 | 16.32 | 16.32 |
| Depreciation | 107.8 | 102.3 | 75.4 | 69.5 | 58.7 | 70.1 | 68.2 | 66.4 | 64.7 | 62.9 |
| Depreciation, % | 9.49 | 8.53 | 5.83 | 6.28 | 5.87 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 |
| EBIT | 92.0 | 135.1 | 185.2 | 84.6 | 42.5 | 88.8 | 86.4 | 84.1 | 81.9 | 79.7 |
| EBIT, % | 8.1 | 11.27 | 14.33 | 7.65 | 4.25 | 9.12 | 9.12 | 9.12 | 9.12 | 9.12 |
| Total Cash | 540.5 | 699.4 | 561.3 | 521.1 | 491.2 | 478.2 | 465.4 | 453.0 | 441.0 | 429.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 235.5 | 256.5 | 260.9 | 231.2 | 244.9 | 209.7 | 204.1 | 198.7 | 193.4 | 188.2 |
| Account Receivables, % | 20.73 | 21.39 | 20.19 | 20.9 | 24.48 | 21.54 | 21.54 | 21.54 | 21.54 | 21.54 |
| Inventories | 83.3 | 94.9 | 110.1 | 116.1 | 96.5 | 85.5 | 83.2 | 81.0 | 78.9 | 76.7 |
| Inventories, % | 7.33 | 7.92 | 8.52 | 10.5 | 9.65 | 8.78 | 8.78 | 8.78 | 8.78 | 8.78 |
| Accounts Payable | 53.0 | 63.2 | 58.3 | 47.2 | 50.4 | 46.3 | 45.0 | 43.8 | 42.7 | 41.5 |
| Accounts Payable, % | 4.66 | 5.27 | 4.51 | 4.27 | 5.04 | 4.75 | 4.75 | 4.75 | 4.75 | 4.75 |
| Capital Expenditure | -31.9 | -52.1 | -72.5 | -51.1 | -19.5 | -37.6 | -36.6 | -35.7 | -34.7 | -33.8 |
| Capital Expenditure, % | -2.81 | -4.35 | -5.61 | -4.62 | -1.95 | -3.87 | -3.87 | -3.87 | -3.87 | -3.87 |
| Tax Rate, % | 322.41 | 322.41 | 322.41 | 322.41 | 322.41 | 322.41 | 322.41 | 322.41 | 322.41 | 322.41 |
| EBITAT | 28.1 | 56.9 | 44.1 | 35.5 | -94.5 | 24.6 | 23.9 | 23.3 | 22.7 | 22.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -161.8 | 84.7 | 22.5 | 66.5 | -46.2 | 99.1 | 62.2 | 60.5 | 58.9 | 57.3 |
| WACC, % | 6.99 | 7.11 | 6.92 | 7.11 | 6.67 | 6.96 | 6.96 | 6.96 | 6.96 | 6.96 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 282.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 60 | |||||||||
| Terminal Value | 2,012 | |||||||||
| Present Terminal Value | 1,437 | |||||||||
| Enterprise Value | 1,719 | |||||||||
| Net Debt | 216 | |||||||||
| Equity Value | 1,503 | |||||||||
| Diluted Shares Outstanding, MM | 223 | |||||||||
| Equity Value Per Share | 6.75 |
What You Will Get
- Real Viavi Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Viavi Solutions Inc. (VIAV).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Viavi's fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to Viavi Solutions Inc. (VIAV).
- Time-Saving and Accurate: Eliminate the need to build models from scratch while ensuring precision and flexibility.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Viavi Solutions Inc. (VIAV).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to VIAV.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to suit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for Viavi Solutions Inc. (VIAV).
- Interactive Dashboard and Charts: Visual representations of key valuation metrics facilitate straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring Viavi Solutions Inc. (VIAV) 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 Viavi Solutions Inc.'s (VIAV) intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Choose This Calculator for Viavi Solutions Inc. (VIAV)?
- User-Friendly Interface: Tailored for both novice users and seasoned professionals.
- Customizable Inputs: Easily adjust parameters to suit your specific analysis needs.
- Real-Time Adjustments: Observe immediate changes to Viavi's valuation as you tweak inputs.
- Preloaded Data: Comes equipped with Viavi’s actual financial metrics for swift evaluation.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Viavi Solutions Inc. (VIAV) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Viavi Solutions Inc. (VIAV).
- Consultants: Deliver professional valuation insights on Viavi Solutions Inc. (VIAV) to clients quickly and accurately.
- Business Owners: Understand how technology companies like Viavi Solutions Inc. (VIAV) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Viavi Solutions Inc. (VIAV).
What the Template Contains
- Pre-Filled DCF Model: Viavi Solutions Inc.’s (VIAV) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Viavi Solutions Inc.’s (VIAV) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.