|
Electro-Sensors, Inc. (else) Évaluation DCF
US | Technology | Hardware, Equipment & Parts | 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
Electro-Sensors, Inc. (ELSE) Bundle
Simplifiez l'évaluation Electro-Sensors, Inc. (else) avec cette calculatrice DCF personnalisable! Doté de Real Electro-Sensors, Inc. (ELSE) Financials et des entrées de prévision réglables, vous pouvez tester des scénarios et découvrir Electro-Sensors, Inc. (ELLans) juste la juste valeur en minutes.
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 | 8.3 | 7.6 | 8.6 | 9.0 | 8.6 | 8.7 | 8.8 | 8.9 | 9.0 | 9.1 |
| Revenue Growth, % | 0 | -7.71 | 12.94 | 4.9 | -5.25 | 1.22 | 1.22 | 1.22 | 1.22 | 1.22 |
| EBITDA | .5 | .2 | .8 | .2 | .5 | .4 | .4 | .5 | .5 | .5 |
| EBITDA, % | 6.15 | 2.51 | 8.77 | 2.41 | 5.53 | 5.07 | 5.07 | 5.07 | 5.07 | 5.07 |
| Depreciation | .3 | .4 | .3 | .1 | .1 | .3 | .3 | .3 | .3 | .3 |
| Depreciation, % | 3.88 | 4.72 | 3.43 | 1.61 | 1.1 | 2.95 | 2.95 | 2.95 | 2.95 | 2.95 |
| EBIT | .2 | -.2 | .5 | .1 | .4 | .2 | .2 | .2 | .2 | .2 |
| EBIT, % | 2.28 | -2.22 | 5.34 | 0.80851 | 4.43 | 2.13 | 2.13 | 2.13 | 2.13 | 2.13 |
| Total Cash | 8.8 | 9.1 | 9.8 | 9.7 | 9.9 | 8.7 | 8.8 | 8.9 | 9.0 | 9.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.0 | 1.0 | 1.0 | 1.2 | 1.3 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 |
| Account Receivables, % | 12.55 | 12.9 | 11.71 | 12.98 | 15 | 13.03 | 13.03 | 13.03 | 13.03 | 13.03 |
| Inventories | 1.7 | 1.6 | 1.7 | 1.7 | 1.8 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 |
| Inventories, % | 20.53 | 20.63 | 19.32 | 19.33 | 20.47 | 20.05 | 20.05 | 20.05 | 20.05 | 20.05 |
| Accounts Payable | .1 | .2 | .3 | .3 | .3 | .3 | .3 | .3 | .3 | .3 |
| Accounts Payable, % | 1.56 | 2.58 | 4.05 | 3.03 | 3.4 | 2.93 | 2.93 | 2.93 | 2.93 | 2.93 |
| Capital Expenditure | -.3 | .0 | -.1 | -.1 | -.1 | -.1 | -.1 | -.1 | -.1 | -.1 |
| Capital Expenditure, % | -3.11 | -0.32804 | -1.64 | -0.7199 | -0.81823 | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 |
| Tax Rate, % | 27.25 | 27.25 | 27.25 | 27.25 | 27.25 | 27.25 | 27.25 | 27.25 | 27.25 | 27.25 |
| EBITAT | .2 | -.1 | .4 | .1 | .3 | .2 | .2 | .2 | .2 | .2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2.3 | .5 | .6 | -.1 | .2 | .4 | .3 | .3 | .3 | .3 |
| WACC, % | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 7 | |||||||||
| Present Terminal Value | 6 | |||||||||
| Enterprise Value | 7 | |||||||||
| Net Debt | -10 | |||||||||
| Equity Value | 17 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | 4.88 |
What You Will Receive
- Authentic Electro-Sensors Data: Preloaded financial metrics – including revenue and EBIT – derived from actual and forecasted figures.
- Comprehensive Customization: Modify all key parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Adjustments: Automatic recalculations to evaluate the effects of changes on Electro-Sensors’ fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and in-depth projections.
- Efficient and Precise: Eliminate the need to build models from scratch while ensuring accuracy and adaptability.
Key Features
- Comprehensive ELSE Data: Pre-filled with Electro-Sensors’ historical performance metrics and future projections.
- Customizable Parameters: Modify revenue growth rates, profit margins, discount rates, tax assumptions, and capital investments.
- Interactive Valuation Model: Automatically refreshes Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to evaluate a range of valuation possibilities.
- Intuitive Interface: Designed for ease of use, catering to both experienced professionals and newcomers.
How It Works
- Download: Obtain the pre-configured Excel file featuring Electro-Sensors, Inc.'s (ELSE) financial data.
- Customize: Modify projections such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various forecasts and instantly evaluate different outcomes.
- Make Decisions: Leverage the valuation insights to shape your investment approach.
Why Choose Electro-Sensors, Inc. (ELSE)?
- Innovative Solutions: Cutting-edge technology tailored for modern industrial applications.
- Enhanced Performance: Our products are engineered to optimize operational efficiency.
- Comprehensive Support: Dedicated customer service to assist with all your needs.
- Proven Reliability: Trusted by industries worldwide for consistent and dependable performance.
- Expertise You Can Count On: A team of professionals committed to delivering quality and innovation.
Who Should Use This Product?
- Individual Investors: Gain insights to make informed decisions regarding Electro-Sensors, Inc. (ELSE) stock transactions.
- Financial Analysts: Enhance valuation methods with comprehensive financial models tailored for Electro-Sensors, Inc. (ELSE).
- Consultants: Provide clients with accurate and timely valuation analyses of Electro-Sensors, Inc. (ELSE).
- Business Owners: Learn from the valuation strategies of companies like Electro-Sensors, Inc. (ELSE) to inform your own business decisions.
- Finance Students: Explore valuation principles through the lens of real data and case studies involving Electro-Sensors, Inc. (ELSE).
What the Template Contains
- Pre-Filled Data: Contains Electro-Sensors, Inc.'s (ELSE) historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using tailored inputs.
- Key Financial Ratios: Assess Electro-Sensors, Inc.'s (ELSE) profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual representations and tables summarizing essential 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.