|
CEVA, Inc. (CEVA) Évaluation DCF
US | Technology | Semiconductors | NASDAQ
|
- ✓ 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
CEVA, Inc. (CEVA) Bundle
Simplifiez l'évaluation CEVA, Inc. (CEVA) avec cette calculatrice DCF personnalisable! Doté de Real CEVA, Inc. (CEVA) Financials and Adjustable Prévision des intrants, vous pouvez tester les scénarios et découvrir la juste valeur de Ceva, Inc. (CEVA) en minutes.
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 | 100.3 | 122.7 | 134.6 | 97.4 | 106.9 | 110.7 | 114.6 | 118.7 | 122.9 | 127.3 |
| Revenue Growth, % | 0 | 22.31 | 9.73 | -27.65 | 9.77 | 3.54 | 3.54 | 3.54 | 3.54 | 3.54 |
| EBITDA | 5.1 | 14.0 | 15.0 | -8.6 | -7.5 | 2.6 | 2.7 | 2.8 | 2.9 | 3.0 |
| EBITDA, % | 5.04 | 11.43 | 11.15 | -8.81 | -7.06 | 2.35 | 2.35 | 2.35 | 2.35 | 2.35 |
| Depreciation | 5.8 | 7.0 | 7.6 | 4.9 | .0 | 4.9 | 5.1 | 5.3 | 5.4 | 5.6 |
| Depreciation, % | 5.8 | 5.69 | 5.62 | 5.01 | 0 | 4.42 | 4.42 | 4.42 | 4.42 | 4.42 |
| EBIT | -.8 | 7.0 | 7.5 | -13.5 | -7.5 | -2.3 | -2.4 | -2.5 | -2.5 | -2.6 |
| EBIT, % | -0.76052 | 5.74 | 5.53 | -13.82 | -7.06 | -2.07 | -2.07 | -2.07 | -2.07 | -2.07 |
| Total Cash | 130.1 | 154.9 | 139.5 | 166.5 | 161.6 | 110.7 | 114.6 | 118.7 | 122.9 | 127.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 31.2 | 27.4 | 29.8 | 30.3 | 37.2 | 31.3 | 32.5 | 33.6 | 34.8 | 36.0 |
| Account Receivables, % | 31.12 | 22.37 | 22.15 | 31.11 | 34.79 | 28.31 | 28.31 | 28.31 | 28.31 | 28.31 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0.000000815 | 0 | 0 | 0 | 0.000000163 | 0.000000163 | 0.000000163 | 0.000000163 | 0.000000163 |
| Accounts Payable | .9 | 1.5 | 1.9 | 1.2 | .0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.2 |
| Accounts Payable, % | 0.8911 | 1.19 | 1.38 | 1.18 | 0 | 0.92988 | 0.92988 | 0.92988 | 0.92988 | 0.92988 |
| Capital Expenditure | -2.9 | -2.2 | -3.5 | -2.9 | -3.0 | -2.9 | -3.0 | -3.1 | -3.2 | -3.3 |
| Capital Expenditure, % | -2.93 | -1.79 | -2.6 | -2.96 | -2.76 | -2.61 | -2.61 | -2.61 | -2.61 | -2.61 |
| Tax Rate, % | 277.28 | 277.28 | 277.28 | 277.28 | 277.28 | 277.28 | 277.28 | 277.28 | 277.28 | 277.28 |
| EBITAT | .7 | .5 | 33.8 | -19.5 | 13.4 | -1.0 | -1.0 | -1.0 | -1.1 | -1.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -26.7 | 9.6 | 35.9 | -18.7 | 2.4 | 8.0 | .0 | .0 | .0 | .0 |
| WACC, % | 9.85 | 9.85 | 9.88 | 9.88 | 9.85 | 9.86 | 9.86 | 9.86 | 9.86 | 9.86 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 7.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 0 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | 8 | |||||||||
| Net Debt | -13 | |||||||||
| Equity Value | 20 | |||||||||
| Diluted Shares Outstanding, MM | 24 | |||||||||
| Equity Value Per Share | 0.87 |
What You Will Get
- Real CEVA Financial Data: Pre-filled with CEVA, Inc.'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 CEVA’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
- 🔍 Real-Life CEVA Financials: Pre-filled historical and projected data for CEVA, Inc. (CEVA).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate CEVA’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize CEVA’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- 1. Access the Template: Download and open the Excel file featuring CEVA, Inc.'s preloaded data.
- 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
- 3. Review Results Instantly: The DCF model automatically computes intrinsic value and NPV.
- 4. Experiment with Scenarios: Analyze various forecasts to explore different valuation results.
- 5. Present with Assurance: Deliver professional valuation insights to back your decisions.
Why Choose the CEVA Calculator?
- Accuracy: Utilizes real CEVA financial data for precise calculations.
- Flexibility: Allows users to easily test and adjust inputs as needed.
- Time-Saving: Eliminate the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users with varying financial backgrounds.
Who Should Use This Product?
- Investors: Accurately assess CEVA, Inc.'s (CEVA) fair value prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for financial reporting and analysis specific to CEVA, Inc. (CEVA).
- Consultants: Quickly modify the template for valuation reports tailored to CEVA, Inc. (CEVA) clients.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading technology firms like CEVA, Inc. (CEVA).
- Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to CEVA, Inc. (CEVA).
What the Template Contains
- Pre-Filled Data: Includes CEVA, Inc.'s historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for computing WACC based on custom inputs.
- Key Financial Ratios: Assess CEVA, Inc.'s profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visuals and tables summarizing key valuation outcomes.
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.