|
CERENCE Inc. (CRNC) Évaluation DCF
US | Technology | Software - Application | 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
Cerence Inc. (CRNC) Bundle
Évaluez les perspectives financières de Cerence Inc. (CRNC) comme un expert! Cette calculatrice DCF (CRNC) fournit des données financières pré-remplies ainsi que la flexibilité pour modifier la croissance des revenus, le WACC, les marges bénéficiaires et d'autres hypothèses essentielles pour s'aligner sur vos prévisions.
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 | 329.6 | 387.2 | 327.9 | 294.5 | 331.5 | 335.3 | 339.0 | 342.9 | 346.8 | 350.7 |
| Revenue Growth, % | 0 | 17.45 | -15.31 | -10.19 | 12.57 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 |
| EBITDA | 29.7 | 91.9 | -160.4 | -5.6 | -561.4 | -79.2 | -80.1 | -81.0 | -81.9 | -82.8 |
| EBITDA, % | 9.02 | 23.74 | -48.92 | -1.9 | -169.36 | -23.61 | -23.61 | -23.61 | -23.61 | -23.61 |
| Depreciation | 30.0 | 29.7 | 23.9 | 16.0 | 10.6 | 21.9 | 22.2 | 22.4 | 22.7 | 23.0 |
| Depreciation, % | 9.11 | 7.66 | 7.3 | 5.45 | 3.21 | 6.55 | 6.55 | 6.55 | 6.55 | 6.55 |
| EBIT | -.3 | 62.3 | -184.4 | -21.6 | -572.1 | -99.0 | -100.1 | -101.2 | -102.3 | -103.5 |
| EBIT, % | -0.09191678 | 16.08 | -56.23 | -7.34 | -172.56 | -29.52 | -29.52 | -29.52 | -29.52 | -29.52 |
| Total Cash | 147.7 | 158.9 | 115.2 | 110.4 | 127.0 | 131.9 | 133.4 | 134.9 | 136.5 | 138.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 49.9 | 45.6 | 45.1 | 61.3 | 62.8 | 53.9 | 54.5 | 55.1 | 55.8 | 56.4 |
| Account Receivables, % | 15.15 | 11.77 | 13.75 | 20.81 | 18.93 | 16.08 | 16.08 | 16.08 | 16.08 | 16.08 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0.000000303 | 0 | -0.000000305 | 0 | 0 | -0.000000000325 | -0.000000000325 | -0.000000000325 | -0.000000000325 | -0.000000000325 |
| Accounts Payable | 8.4 | 11.6 | 10.4 | 16.9 | 4.0 | 10.5 | 10.6 | 10.7 | 10.9 | 11.0 |
| Accounts Payable, % | 2.56 | 3.01 | 3.16 | 5.73 | 1.19 | 3.13 | 3.13 | 3.13 | 3.13 | 3.13 |
| Capital Expenditure | -19.0 | -12.0 | -17.4 | -5.1 | -5.0 | -11.7 | -11.8 | -12.0 | -12.1 | -12.2 |
| Capital Expenditure, % | -5.77 | -3.11 | -5.32 | -1.74 | -1.51 | -3.49 | -3.49 | -3.49 | -3.49 | -3.49 |
| Tax Rate, % | -0.59322 | -0.59322 | -0.59322 | -0.59322 | -0.59322 | -0.59322 | -0.59322 | -0.59322 | -0.59322 | -0.59322 |
| EBITAT | -.2 | 59.2 | -288.3 | -33.4 | -575.5 | -93.8 | -94.9 | -95.9 | -97.0 | -98.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -30.7 | 84.4 | -282.6 | -32.2 | -584.2 | -68.2 | -85.0 | -86.0 | -86.9 | -87.9 |
| WACC, % | 15.57 | 15.92 | 16.03 | 16.03 | 16.03 | 15.91 | 15.91 | 15.91 | 15.91 | 15.91 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -267.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -90 | |||||||||
| Terminal Value | -644 | |||||||||
| Present Terminal Value | -308 | |||||||||
| Enterprise Value | -575 | |||||||||
| Net Debt | -21 | |||||||||
| Equity Value | -554 | |||||||||
| Diluted Shares Outstanding, MM | 42 | |||||||||
| Equity Value Per Share | -13.31 |
What You Will Get
- Real Cerence Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Cerence Inc. (CRNC).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Cerence Inc. (CRNC).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Cerence Inc.'s (CRNC) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Cerence Inc. (CRNC).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Cerence Inc. (CRNC).
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Cerence Inc. (CRNC).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital tool with adjustable inputs specific to Cerence Inc. (CRNC).
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates for Cerence Inc. (CRNC).
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Cerence Inc. (CRNC).
- Interactive Dashboard and Charts: Visual representations that summarize key valuation metrics for straightforward analysis of Cerence Inc. (CRNC).
How It Works
- Step 1: Download the prebuilt Excel template featuring Cerence Inc. (CRNC) 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 Cerence Inc.'s (CRNC) intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Choose Cerence Inc. (CRNC) Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses seamlessly combined.
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Cerence's intrinsic value and Net Present Value.
- Ready-to-Use Data: Access historical and projected data for precise calculations.
- High-Quality Standards: Perfect for financial analysts, investors, and business advisors.
Who Should Use Cerence Inc. (CRNC)?
- Technology Students: Explore AI-driven solutions and their applications in the automotive industry.
- Researchers: Utilize advanced models to study voice recognition and natural language processing.
- Investors: Evaluate your investment strategies and assess the market potential of Cerence Inc. (CRNC).
- Data Analysts: Enhance your analysis with customizable tools tailored for automotive AI applications.
- Automotive Professionals: Understand how leading companies like Cerence Inc. (CRNC) innovate in the smart vehicle space.
What the Template Contains
- Pre-Filled Data: Includes Cerence Inc.’s (CRNC) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Cerence Inc.’s (CRNC) profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
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.