|
Axt, Inc. (AXTI) Valeure 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
AXT, Inc. (AXTI) Bundle
Améliorez vos choix d'investissement avec la calculatrice DCF AXT, Inc. (AXTI)! Passez en revue les finances AXT authentiques, ajustez les prédictions et les dépenses de croissance et observez instantanément comment ces modifications influencent la valeur intrinsèque d'AXT, Inc. (AXTI).
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 | 95.4 | 137.4 | 141.1 | 75.8 | 99.4 | 115.6 | 134.6 | 156.6 | 182.3 | 212.2 |
| Revenue Growth, % | 0 | 44.08 | 2.71 | -46.29 | 31.09 | 16.38 | 16.38 | 16.38 | 16.38 | 16.38 |
| EBITDA | 8.3 | 20.0 | 20.7 | -8.8 | -.3 | 6.0 | 7.0 | 8.1 | 9.5 | 11.0 |
| EBITDA, % | 8.68 | 14.54 | 14.65 | -11.59 | -0.34017 | 5.19 | 5.19 | 5.19 | 5.19 | 5.19 |
| Depreciation | 4.3 | 7.1 | 8.1 | 8.7 | 9.0 | 8.3 | 9.7 | 11.3 | 13.1 | 15.3 |
| Depreciation, % | 4.54 | 5.15 | 5.75 | 11.51 | 9.04 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 |
| EBIT | 3.9 | 12.9 | 12.6 | -17.5 | -9.3 | -2.3 | -2.7 | -3.2 | -3.7 | -4.3 |
| EBIT, % | 4.13 | 9.39 | 8.9 | -23.1 | -9.38 | -2.01 | -2.01 | -2.01 | -2.01 | -2.01 |
| Total Cash | 72.8 | 42.2 | 44.3 | 39.9 | 22.8 | 49.5 | 57.6 | 67.1 | 78.1 | 90.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 24.6 | 34.8 | 29.3 | 19.3 | 25.6 | 28.5 | 33.1 | 38.5 | 44.9 | 52.2 |
| Account Receivables, % | 25.75 | 25.36 | 20.73 | 25.41 | 25.8 | 24.61 | 24.61 | 24.61 | 24.61 | 24.61 |
| Inventories | 51.5 | 65.9 | 89.6 | 86.5 | 85.1 | 81.2 | 94.5 | 110.0 | 128.0 | 149.0 |
| Inventories, % | 54.02 | 47.97 | 63.51 | 114.13 | 85.62 | 70.23 | 70.23 | 70.23 | 70.23 | 70.23 |
| Accounts Payable | 12.7 | 16.6 | 10.1 | 9.6 | 12.4 | 13.3 | 15.5 | 18.1 | 21.0 | 24.5 |
| Accounts Payable, % | 13.29 | 12.12 | 7.15 | 12.69 | 12.44 | 11.53 | 11.53 | 11.53 | 11.53 | 11.53 |
| Capital Expenditure | -19.9 | -29.6 | -28.5 | -10.5 | -5.8 | -19.0 | -22.1 | -25.7 | -30.0 | -34.9 |
| Capital Expenditure, % | -20.82 | -21.58 | -20.17 | -13.82 | -5.81 | -16.44 | -16.44 | -16.44 | -16.44 | -16.44 |
| Tax Rate, % | -9.07 | -9.07 | -9.07 | -9.07 | -9.07 | -9.07 | -9.07 | -9.07 | -9.07 | -9.07 |
| EBITAT | 2.8 | 10.7 | 9.5 | -16.4 | -10.2 | -2.0 | -2.3 | -2.7 | -3.1 | -3.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -76.1 | -32.6 | -35.6 | -5.5 | -9.2 | -10.6 | -30.5 | -35.5 | -41.3 | -48.1 |
| WACC, % | 9.15 | 9.39 | 9.24 | 9.62 | 9.75 | 9.43 | 9.43 | 9.43 | 9.43 | 9.43 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -121.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -49 | |||||||||
| Terminal Value | -660 | |||||||||
| Present Terminal Value | -421 | |||||||||
| Enterprise Value | -542 | |||||||||
| Net Debt | 27 | |||||||||
| Equity Value | -569 | |||||||||
| Diluted Shares Outstanding, MM | 43 | |||||||||
| Equity Value Per Share | -13.20 |
What You Will Get
- Genuine AXTI Financial Data: Pre-loaded with AXT, Inc.'s historical and projected data for accurate analysis.
- Completely Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch AXTI's intrinsic value refresh in real-time as you make adjustments.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Design: Straightforward layout and clear guidance suitable for all skill levels.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for AXT, Inc. (AXTI).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to AXT, Inc. (AXTI).
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit AXT, Inc. (AXTI) projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for AXT, Inc. (AXTI).
- Visual Dashboard and Charts: Graphical outputs present essential valuation metrics for straightforward analysis of AXT, Inc. (AXTI).
How It Works
- Step 1: Download the Excel file for AXT, Inc. (AXTI).
- Step 2: Review AXT's pre-filled financial data and forecasts.
- 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 utilize the results for your investment decisions.
Why Choose AXT, Inc. (AXTI) Valuation Tool?
- Reliable Data: Utilize authentic AXT, Inc. financials for trustworthy valuation outcomes.
- Flexible Options: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency Boost: Built-in calculations save you the hassle of starting from the ground up.
- Expert-Level Resource: Tailored for investors, analysts, and financial consultants.
- Easy to Use: Clear design and guided instructions facilitate a seamless experience for all users.
Who Should Use This Product?
- Investors: Accurately assess AXT, Inc.'s (AXTI) fair value prior to making investment decisions.
- CFOs: Utilize a professional-grade DCF model for AXT, Inc. (AXTI) financial reporting and analysis.
- Consultants: Easily customize the template for valuation reports tailored to AXT, Inc. (AXTI) clients.
- Entrepreneurs: Acquire knowledge on financial modeling techniques employed by leading companies like AXT, Inc. (AXTI).
- Educators: Implement it as an instructional resource to illustrate valuation methodologies relevant to AXT, Inc. (AXTI).
What the Template Contains
- Preloaded AXTI Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.