|
ClearSign Technologies Corporation (CLIR) Évaluation DCF
US | Industrials | Industrial - Pollution & Treatment Controls | 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
ClearSign Technologies Corporation (CLIR) Bundle
Améliorez vos stratégies d'investissement avec la calculatrice DCF ClearSign Technologies Corporation (CLIR)! Utiliser les données financières réelles, ajuster les projections et les dépenses de croissance et observer instantanément comment ces ajustements affectent la valeur intrinsèque de ClearSign Technologies Corporation (CLIR).
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 | .0 | .0 | .6 | .4 | 2.4 | 2.8 | 3.2 | 3.7 | 4.3 | 4.9 |
| Revenue Growth, % | 0 | 0 | 0 | -38.39 | 542.51 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 |
| EBITDA | -8.6 | -6.7 | -7.6 | -5.5 | -5.7 | -.6 | -.6 | -.7 | -.9 | -1.0 |
| EBITDA, % | 100 | 100 | -1257.33 | -1461.5 | -236.45 | -20 | -20 | -20 | -20 | -20 |
| Depreciation | .2 | .2 | .3 | .3 | .3 | 1.8 | 2.1 | 2.5 | 2.8 | 3.3 |
| Depreciation, % | 100 | 100 | 42.83 | 78.07 | 12.44 | 66.67 | 66.67 | 66.67 | 66.67 | 66.67 |
| EBIT | -8.8 | -6.9 | -7.9 | -5.8 | -6.0 | -.6 | -.6 | -.7 | -.9 | -1.0 |
| EBIT, % | 100 | 100 | -1300.16 | -1539.57 | -248.9 | -20 | -20 | -20 | -20 | -20 |
| Total Cash | 8.6 | 8.8 | 7.6 | 9.1 | 5.7 | 2.8 | 3.2 | 3.7 | 4.3 | 4.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .1 | .1 | .1 | .5 | 1.4 | 1.7 | 1.9 | 2.2 | 2.5 |
| Account Receivables, % | 100 | 100 | 11.86 | 26.47 | 19.77 | 51.62 | 51.62 | 51.62 | 51.62 | 51.62 |
| Inventories | .0 | .0 | .0 | .0 | .0 | 1.1 | 1.3 | 1.5 | 1.7 | 2.0 |
| Inventories, % | 100 | 100 | 0 | 0 | 0 | 40 | 40 | 40 | 40 | 40 |
| Accounts Payable | .8 | .4 | .2 | .3 | .3 | 1.8 | 2.1 | 2.4 | 2.8 | 3.2 |
| Accounts Payable, % | 100 | 100 | 36.9 | 79.14 | 10.65 | 65.34 | 65.34 | 65.34 | 65.34 | 65.34 |
| Capital Expenditure | -.4 | -.2 | -.2 | -.2 | -.2 | -.5 | -.6 | -.6 | -.7 | -.9 |
| Capital Expenditure, % | 100 | 100 | -35.09 | -43.85 | -8.32 | -17.45 | -17.45 | -17.45 | -17.45 | -17.45 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -8.7 | -6.9 | -7.9 | -5.4 | -6.0 | -.5 | -.6 | -.7 | -.8 | -1.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -8.1 | -7.3 | -8.0 | -5.2 | -6.3 | .3 | .8 | 1.0 | 1.1 | 1.3 |
| WACC, % | 9.31 | 9.31 | 9.31 | 9.31 | 9.31 | 9.31 | 9.31 | 9.31 | 9.31 | 9.31 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1 | |||||||||
| Terminal Value | 18 | |||||||||
| Present Terminal Value | 11 | |||||||||
| Enterprise Value | 15 | |||||||||
| Net Debt | -5 | |||||||||
| Equity Value | 20 | |||||||||
| Diluted Shares Outstanding, MM | 39 | |||||||||
| Equity Value Per Share | 0.52 |
What You Will Get
- Authentic ClearSign Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for ClearSign Technologies Corporation (CLIR).
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
- Immediate Valuation Updates: Automatic recalculations to evaluate the effects of changes on ClearSign's fair value.
- Flexible Excel Template: Designed for quick modifications, scenario testing, and in-depth projections.
- Efficient and Precise: Avoid the hassle of building models from scratch while ensuring accuracy and adaptability.
Key Features
- Comprehensive CLIR Data: Pre-loaded with ClearSign Technologies Corporation’s historical performance metrics and future growth projections.
- Customizable Assumptions: Modify key variables such as revenue growth, profit margins, discount rates, tax obligations, and capital investments.
- Interactive Valuation Framework: Real-time updates to Net Present Value (NPV) and intrinsic value based on user-defined parameters.
- Scenario Analysis: Develop various forecasting scenarios to explore different valuation possibilities.
- Intuitive Interface: Designed for ease of use, catering to both seasoned professionals and newcomers.
How It Works
- Step 1: Download the prebuilt Excel template featuring ClearSign Technologies Corporation’s (CLIR) 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 see the recalculated results, including ClearSign Technologies Corporation’s (CLIR) intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Choose This Calculator for ClearSign Technologies Corporation (CLIR)?
- Designed for Experts: An advanced tool utilized by industry analysts, CFOs, and consultants.
- Accurate Data: ClearSign’s historical and projected financials are preloaded for precise calculations.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and other essential metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use This Product?
- Investors: Assess the fair value of ClearSign Technologies Corporation (CLIR) effectively prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for precise financial reporting and analysis.
- Consultants: Easily modify the template for client valuation reports related to ClearSign Technologies Corporation (CLIR).
- Entrepreneurs: Discover financial modeling techniques employed by industry leaders.
- Educators: Implement it as a resource to illustrate various valuation methodologies.
What the Template Contains
- Historical Data: Includes ClearSign Technologies Corporation’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate ClearSign Technologies Corporation’s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of ClearSign Technologies Corporation’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.