Camtek Ltd. (CAMT) DCF Valuation

CAMTEK LTD. (CAMT) Évaluation DCF

IL | Technology | Semiconductors | NASDAQ
Camtek Ltd. (CAMT) 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

Camtek Ltd. (CAMT) Bundle

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

TOTAL:

Conçu pour la précision, notre calculatrice DCF (CAMT) vous permet d'évaluer l'évaluation de Camtek Ltd. à l'aide de données financières réelles, offrant une flexibilité complète pour modifier tous les paramètres essentiels pour des projections améliorées.


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 134.0 155.9 269.7 320.9 315.4 399.4 505.9 640.7 811.4 1,027.6
Revenue Growth, % 0 16.3 73.01 19.01 -1.72 26.65 26.65 26.65 26.65 26.65
EBITDA 22.0 22.6 70.9 81.5 95.9 90.3 114.3 144.8 183.4 232.2
EBITDA, % 16.39 14.52 26.29 25.4 30.4 22.6 22.6 22.6 22.6 22.6
Depreciation 3.2 3.2 3.8 5.4 5.8 7.5 9.5 12.0 15.2 19.2
Depreciation, % 2.38 2.06 1.41 1.67 1.83 1.87 1.87 1.87 1.87 1.87
EBIT 18.8 19.4 67.1 76.1 90.1 82.8 104.9 132.8 168.2 213.0
EBIT, % 14.01 12.45 24.89 23.73 28.57 20.73 20.73 20.73 20.73 20.73
Total Cash 89.5 177.8 397.9 399.7 354.0 372.9 472.3 598.1 757.5 959.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 31.4 41.0 57.8 80.6 87.3
Account Receivables, % 23.46 26.31 21.44 25.12 27.68
Inventories 23.8 39.7 58.8 65.5 85.9 90.0 114.0 144.4 182.9 231.6
Inventories, % 17.76 25.49 21.79 20.42 27.24 22.54 22.54 22.54 22.54 22.54
Accounts Payable 11.3 27.2 33.6 31.7 42.2 49.2 62.3 78.9 99.9 126.6
Accounts Payable, % 8.46 17.44 12.44 9.87 13.38 12.32 12.32 12.32 12.32 12.32
Capital Expenditure -1.4 -2.6 -4.2 -8.3 -8.3 -7.6 -9.6 -12.1 -15.3 -19.4
Capital Expenditure, % -1.02 -1.68 -1.55 -2.58 -2.62 -1.89 -1.89 -1.89 -1.89 -1.89
Tax Rate, % 10.27 10.27 10.27 10.27 10.27 10.27 10.27 10.27 10.27 10.27
EBITAT 18.1 18.1 56.2 69.0 80.8 75.1 95.2 120.5 152.7 193.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -24.0 9.0 26.4 34.6 61.8 66.2 57.8 73.2 92.7 117.4
WACC, % 10.06 10.05 10.03 10.05 10.05 10.05 10.05 10.05 10.05 10.05
PV UFCF
SUM PV UFCF 298.7
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 122
Terminal Value 2,018
Present Terminal Value 1,250
Enterprise Value 1,549
Net Debt 81
Equity Value 1,468
Diluted Shares Outstanding, MM 49
Equity Value Per Share 30.04

What You Will Get

  • Real CAMT Financial Data: Pre-filled with Camtek Ltd.’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Camtek Ltd.’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Accurate Camtek Financial Data: Access reliable pre-loaded historical figures and future forecasts.
  • Flexible Forecast Parameters: Modify yellow-highlighted cells such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Camtek Ltd.'s (CAMT) 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 view recalculated results, including Camtek Ltd.'s (CAMT) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Camtek Ltd. (CAMT)?

  • Accurate Data: Access to real Camtek financials ensures trustworthy valuation outcomes.
  • Customizable: Tailor key metrics such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Ready-to-use calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the field.
  • User-Friendly: Easy-to-navigate design and clear instructions make it accessible for everyone.

Who Should Use This Product?

  • Investors: Accurately assess Camtek Ltd.'s (CAMT) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
  • Consultants: Easily customize the template for valuation reports tailored to clients.
  • Entrepreneurs: Acquire knowledge on financial modeling practices employed by leading companies.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Camtek Ltd. (CAMT) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models that display intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate thorough analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios specific to Camtek Ltd. (CAMT).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.


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.

No products were found matching.