AudioCodes Ltd. (AUDC) DCF Valuation

AudioCodes Ltd. (AUDC) DCF Valuation

IL | Technology | Communication Equipment | NASDAQ
AudioCodes Ltd. (AUDC) DCF Valuation
  • ✓ 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
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

AudioCodes Ltd. (AUDC) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Evaluate AudioCodes Ltd.'s (AUDC) financial outlook with professional precision! This (AUDC) DCF Calculator comes with pre-filled financial data while allowing you the freedom to modify revenue growth, WACC, margins, and other essential assumptions to align with your predictions.


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 200.3 220.8 248.9 275.1 244.4 258.0 272.4 287.6 303.7 320.6
Revenue Growth, % 0 10.23 12.75 10.51 -11.16 5.58 5.58 5.58 5.58 5.58
EBITDA -8.7 40.6 42.0 34.3 18.5 26.3 27.8 29.3 31.0 32.7
EBITDA, % -4.33 18.4 16.86 12.47 7.58 10.2 10.2 10.2 10.2 10.2
Depreciation 2.0 2.3 2.4 3.0 2.6 2.7 2.8 3.0 3.1 3.3
Depreciation, % 1.02 1.03 0.97702 1.08 1.06 1.03 1.03 1.03 1.03 1.03
EBIT -10.7 38.4 39.5 31.3 15.9 23.6 25.0 26.4 27.8 29.4
EBIT, % -5.35 17.37 15.88 11.38 6.52 9.16 9.16 9.16 9.16 9.16
Total Cash 64.8 41.4 80.1 41.9 38.2 58.9 62.2 65.7 69.3 73.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 27.5 34.5 49.0 56.4 51.1
Account Receivables, % 13.73 15.63 19.67 20.51 20.92
Inventories 28.3 29.2 24.0 36.4 44.0 35.2 37.2 39.2 41.4 43.7
Inventories, % 14.12 13.22 9.64 13.22 17.99 13.64 13.64 13.64 13.64 13.64
Accounts Payable 6.6 7.0 7.9 11.3 7.6 8.7 9.2 9.7 10.2 10.8
Accounts Payable, % 3.31 3.16 3.16 4.12 3.09 3.37 3.37 3.37 3.37 3.37
Capital Expenditure -1.9 -1.5 -1.2 -1.5 -6.0 -2.6 -2.8 -2.9 -3.1 -3.3
Capital Expenditure, % -0.9731 -0.69302 -0.47164 -0.54054 -2.44 -1.02 -1.02 -1.02 -1.02 -1.02
Tax Rate, % 38.91 38.91 38.91 38.91 38.91 38.91 38.91 38.91 38.91 38.91
EBITAT 3.8 28.5 33.6 26.1 9.7 14.4 15.2 16.0 16.9 17.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -45.3 21.7 26.6 11.2 .3 28.7 11.1 11.7 12.4 13.1
WACC, % 7.54 7.93 7.98 7.97 7.86 7.86 7.86 7.86 7.86 7.86
PV UFCF
SUM PV UFCF 63.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 13
Terminal Value 228
Present Terminal Value 156
Enterprise Value 220
Net Debt 9
Equity Value 211
Diluted Shares Outstanding, MM 32
Equity Value Per Share 6.68

What You Will Receive

  • Pre-Filled Financial Model: AudioCodes Ltd.’s actual data facilitates accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Real-Time Calculations: Automatic updates guarantee visibility of results as adjustments are made.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Comprehensive DCF Calculator: Provides detailed unlevered and levered DCF valuation models tailored for AudioCodes Ltd. (AUDC).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable parameters for precise calculations.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your analysis needs.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to AudioCodes Ltd. (AUDC).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.

How It Works

  • Step 1: Download the prebuilt Excel template featuring AudioCodes Ltd. (AUDC) data.
  • Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including AudioCodes Ltd.'s intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose AudioCodes Ltd. (AUDC) Solutions?

  • Enhance Communication: Our technology streamlines voice and video interactions for seamless connectivity.
  • Boost Efficiency: Advanced tools and features help optimize your communication infrastructure.
  • Highly Scalable: Solutions can grow with your organization, accommodating increasing demands effortlessly.
  • User-Friendly Interface: Intuitive design ensures easy navigation and quick access to essential features.
  • Industry-Leading Support: Our team of experts is dedicated to providing top-notch assistance and guidance.

Who Should Use This Product?

  • Audio Engineers: Explore advanced audio processing techniques and apply them in real-world scenarios.
  • Researchers: Integrate cutting-edge communication models into your studies or projects.
  • Telecom Investors: Validate your investment strategies and evaluate the performance of AudioCodes Ltd. (AUDC).
  • Network Analysts: Enhance your efficiency with a customizable VoIP analysis toolkit.
  • IT Managers: Understand how leading companies like AudioCodes Ltd. (AUDC) optimize their communication solutions.

What the Template Contains

  • Pre-Filled DCF Model: AudioCodes Ltd.'s (AUDC) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate AudioCodes Ltd.'s (AUDC) 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.

No products were found matching.