|
Astrotech Corporation (ASTC) Valation DCF |
Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
Pré-Construits Pour Une Utilisation Rapide Et Efficace
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Astrotech Corporation (ASTC) Bundle
Évaluez les perspectives financières d'Astrotech Corporation (ASTC) comme un expert! Ce (ASTC) Calculator DCF vous fournit des données financières pré-remplies et la possibilité de modifier facilement la croissance des revenus, le WACC, les marges et d'autres hypothèses essentielles pour s'aligner sur vos prévisions.
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 | .5 | .3 | .9 | .8 | 1.7 | 2.3 | 3.2 | 4.4 | 6.2 | 8.5 |
| Revenue Growth, % | 0 | -31.56 | 160.18 | -13.69 | 121.87 | 38.69 | 38.69 | 38.69 | 38.69 | 38.69 |
| EBITDA | -7.6 | -7.3 | -8.4 | -10.7 | -12.4 | -2.3 | -3.2 | -4.4 | -6.2 | -8.5 |
| EBITDA, % | -1553.48 | -2189.52 | -961.91 | -1425.87 | -745.55 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | .2 | .1 | .2 | .5 | .9 | .9 | 1.3 | 1.8 | 2.5 | 3.4 |
| Depreciation, % | 38.73 | 16.47 | 27.16 | 65.2 | 52.52 | 40.02 | 40.02 | 40.02 | 40.02 | 40.02 |
| EBIT | -7.8 | -7.4 | -8.6 | -11.2 | -13.3 | -2.3 | -3.2 | -4.4 | -6.2 | -8.5 |
| EBIT, % | -1592.21 | -2205.99 | -989.07 | -1491.07 | -798.08 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | 3.3 | 63.3 | 52.6 | 42.1 | 31.9 | 2.3 | 3.2 | 4.4 | 6.2 | 8.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .5 | .0 | .1 | .2 | .1 | .7 | .9 | 1.3 | 1.8 | 2.4 |
| Account Receivables, % | 108.61 | 1.5 | 6.67 | 30.13 | 4.63 | 28.59 | 28.59 | 28.59 | 28.59 | 28.59 |
| Inventories | .7 | 1.5 | 1.5 | 2.0 | 2.5 | 2.3 | 3.2 | 4.4 | 6.2 | 8.5 |
| Inventories, % | 138.52 | 449.1 | 174.68 | 266 | 148.68 | 100 | 100 | 100 | 100 | 100 |
| Accounts Payable | .2 | .4 | .2 | .5 | .4 | 1.2 | 1.7 | 2.3 | 3.2 | 4.5 |
| Accounts Payable, % | 48.98 | 118.56 | 19.45 | 72.8 | 22.42 | 52.73 | 52.73 | 52.73 | 52.73 | 52.73 |
| Capital Expenditure | .0 | -.2 | -.6 | -1.8 | -.6 | -1.2 | -1.7 | -2.4 | -3.3 | -4.6 |
| Capital Expenditure, % | 0 | -63.17 | -68.58 | -245.87 | -34.8 | -53.31 | -53.31 | -53.31 | -53.31 | -53.31 |
| Tax Rate, % | -0.01714678 | -0.01714678 | -0.01714678 | -0.01714678 | -0.01714678 | -0.01714678 | -0.01714678 | -0.01714678 | -0.01714678 | -0.01714678 |
| EBITAT | -8.0 | -7.4 | -7.8 | -11.2 | -13.3 | -2.3 | -3.1 | -4.4 | -6.0 | -8.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -8.7 | -7.7 | -8.5 | -12.8 | -13.5 | -2.1 | -4.2 | -5.9 | -8.2 | -11.3 |
| WACC, % | 5.68 | 5.68 | 5.67 | 5.68 | 5.68 | 5.68 | 5.68 | 5.68 | 5.68 | 5.68 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -26.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -12 | |||||||||
| Terminal Value | -314 | |||||||||
| Present Terminal Value | -238 | |||||||||
| Enterprise Value | -264 | |||||||||
| Net Debt | -10 | |||||||||
| Equity Value | -254 | |||||||||
| Diluted Shares Outstanding, MM | 2 | |||||||||
| Equity Value Per Share | -154.90 |
What You Will Receive
- Flexible Forecast Inputs: Effortlessly adjust key assumptions (growth %, margins, WACC) to explore various scenarios.
- Industry-Specific Data: Astrotech Corporation’s (ASTC) financial data pre-loaded to facilitate your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional Design: A refined Excel model tailored to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Customizable Input Variables: Adjust essential factors such as revenue forecasts, operating margins, and investment costs.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
- High-Precision Accuracy: Leverages Astrotech Corporation’s (ASTC) actual financial data for dependable valuation results.
- Effortless Scenario Testing: Evaluate various assumptions and analyze results with ease.
- Efficiency Booster: Removes the necessity of creating intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file for Astrotech Corporation (ASTC).
- Step 2: Review the pre-filled financial data and forecasts for Astrotech Corporation (ASTC).
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategies.
Why Choose This Calculator for Astrotech Corporation (ASTC)?
- Accurate Data: Utilize real Astrotech financials to ensure reliable valuation outcomes.
- Customizable: Tailor key parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you from starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the field.
- User-Friendly: An intuitive design and step-by-step guidance make it accessible for all users.
Who Should Use This Product?
- Investors: Evaluate Astrotech Corporation's (ASTC) market position before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
- Startup Founders: Understand how emerging tech companies like Astrotech Corporation are assessed in the market.
- Consultants: Provide expert valuation analyses and reports for clients interested in Astrotech Corporation.
- Students and Educators: Utilize current data to learn and teach valuation strategies relevant to companies like Astrotech Corporation.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Astrotech Corporation (ASTC) 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 Astrotech Corporation (ASTC).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.