|
Valuación DCF de VOXX International Corporation (VOXX)
US | Technology | Consumer Electronics | 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
VOXX International Corporation (VOXX) Bundle
¡Descubra el verdadero valor de Voxx International Corporation (VOXX) con nuestra calculadora DCF avanzada! Ajuste los supuestos cruciales, explore varios escenarios y evalúe cómo los diferentes cambios afectan la valoración de VOXX International Corporation (VOXX), todo dentro de una plantilla integral de Excel.
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 | 394.9 | 563.6 | 635.9 | 534.0 | 468.9 | 501.0 | 535.2 | 571.8 | 610.9 | 652.6 |
| Revenue Growth, % | 0 | 42.72 | 12.83 | -16.02 | -12.19 | 6.83 | 6.83 | 6.83 | 6.83 | 6.83 |
| EBITDA | -25.0 | 41.7 | -10.9 | -13.2 | -28.0 | -9.1 | -9.7 | -10.4 | -11.1 | -11.9 |
| EBITDA, % | -6.34 | 7.39 | -1.72 | -2.47 | -5.97 | -1.82 | -1.82 | -1.82 | -1.82 | -1.82 |
| Depreciation | 12.4 | 11.0 | 12.4 | 13.1 | 12.4 | 12.2 | 13.0 | 13.9 | 14.8 | 15.9 |
| Depreciation, % | 3.13 | 1.96 | 1.95 | 2.46 | 2.65 | 2.43 | 2.43 | 2.43 | 2.43 | 2.43 |
| EBIT | -37.4 | 30.6 | -23.3 | -26.3 | -40.4 | -21.3 | -22.7 | -24.3 | -26.0 | -27.7 |
| EBIT, % | -9.46 | 5.43 | -3.67 | -4.93 | -8.62 | -4.25 | -4.25 | -4.25 | -4.25 | -4.25 |
| Total Cash | 37.4 | 59.4 | 27.8 | 6.1 | 11.0 | 27.9 | 29.8 | 31.9 | 34.1 | 36.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 70.4 | 106.9 | 106.7 | 83.9 | 75.6 | 85.6 | 91.4 | 97.7 | 104.4 | 111.5 |
| Account Receivables, % | 17.83 | 18.96 | 16.78 | 15.72 | 16.12 | 17.08 | 17.08 | 17.08 | 17.08 | 17.08 |
| Inventories | 99.1 | 130.8 | 174.9 | 175.1 | 128.5 | 136.3 | 145.6 | 155.5 | 166.2 | 177.5 |
| Inventories, % | 25.1 | 23.21 | 27.51 | 32.79 | 27.4 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 |
| Accounts Payable | 22.1 | 61.8 | 76.7 | 35.1 | 35.1 | 42.8 | 45.7 | 48.8 | 52.1 | 55.7 |
| Accounts Payable, % | 5.6 | 10.97 | 12.06 | 6.57 | 7.48 | 8.53 | 8.53 | 8.53 | 8.53 | 8.53 |
| Capital Expenditure | -2.9 | -2.9 | -3.9 | -3.6 | -2.7 | -3.1 | -3.3 | -3.6 | -3.8 | -4.1 |
| Capital Expenditure, % | -0.73793 | -0.51579 | -0.6136 | -0.66609 | -0.58241 | -0.62316 | -0.62316 | -0.62316 | -0.62316 | -0.62316 |
| Tax Rate, % | 13.78 | 13.78 | 13.78 | 13.78 | 13.78 | 13.78 | 13.78 | 13.78 | 13.78 | 13.78 |
| EBITAT | -38.2 | 29.7 | -24.8 | -26.3 | -34.9 | -20.6 | -22.0 | -23.5 | -25.1 | -26.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -176.2 | 9.3 | -45.4 | -35.7 | 29.8 | -21.6 | -24.5 | -26.2 | -28.0 | -29.9 |
| WACC, % | 9.94 | 9.85 | 9.94 | 9.93 | 9.55 | 9.84 | 9.84 | 9.84 | 9.84 | 9.84 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -97.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -31 | |||||||||
| Terminal Value | -389 | |||||||||
| Present Terminal Value | -244 | |||||||||
| Enterprise Value | -341 | |||||||||
| Net Debt | 64 | |||||||||
| Equity Value | -405 | |||||||||
| Diluted Shares Outstanding, MM | 23 | |||||||||
| Equity Value Per Share | -17.30 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real VOXX 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 the effect of your inputs on VOXX'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
- Customizable Revenue Inputs: Adjust essential factors such as sales growth, operating margins, and investment costs.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and other financial metrics.
- High-Precision Analysis: Utilizes VOXX International Corporation’s real financial data for accurate valuation results.
- Effortless Scenario Testing: Easily evaluate various assumptions and analyze their impacts.
- Efficiency Booster: Avoid the hassle of creating intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file for VOXX International Corporation (VOXX).
- Step 2: Review VOXX's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose This Calculator for VOXX International Corporation (VOXX)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Feedback: Observe immediate changes in VOXX's valuation as you modify inputs.
- Pre-Configured Data: Comes with VOXX's actual financial metrics for swift assessments.
- Relied Upon by Experts: Employed by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling VOXX International Corporation (VOXX) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for VOXX International Corporation (VOXX).
- Consultants: Deliver professional valuation insights on VOXX International Corporation (VOXX) to clients quickly and accurately.
- Business Owners: Understand how companies like VOXX International Corporation (VOXX) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to VOXX International Corporation (VOXX).
What the Template Contains
- Historical Data: Includes VOXX International Corporation’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate VOXX’s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of VOXX’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.