|
Frequency Electronics, Inc. (FEIM) DCF Valuation
US | Technology | Communication Equipment | 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
Frequency Electronics, Inc. (FEIM) Bundle
Whether you’re an investor or analyst, this (FEIM) DCF Calculator is your go-to resource for accurate valuation. Preloaded with real data from Frequency Electronics, Inc., you can adjust forecasts and immediately observe the results.
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 | 41.5 | 54.3 | 48.3 | 40.8 | 55.3 | 60.8 | 66.8 | 73.4 | 80.7 | 88.7 |
| Revenue Growth, % | 0 | 30.71 | -10.98 | -15.57 | 35.55 | 9.93 | 9.93 | 9.93 | 9.93 | 9.93 |
| EBITDA | -8.1 | 3.6 | -5.6 | -2.9 | 7.7 | -2.1 | -2.3 | -2.6 | -2.8 | -3.1 |
| EBITDA, % | -19.58 | 6.68 | -11.55 | -7.05 | 13.93 | -3.52 | -3.52 | -3.52 | -3.52 | -3.52 |
| Depreciation | 3.5 | 3.0 | 3.0 | 2.4 | 2.1 | 3.6 | 4.0 | 4.4 | 4.8 | 5.3 |
| Depreciation, % | 8.51 | 5.57 | 6.23 | 5.87 | 3.84 | 6 | 6 | 6 | 6 | 6 |
| EBIT | -11.7 | .6 | -8.6 | -5.3 | 5.6 | -5.8 | -6.4 | -7.0 | -7.7 | -8.4 |
| EBIT, % | -28.09 | 1.11 | -17.78 | -12.93 | 10.08 | -9.52 | -9.52 | -9.52 | -9.52 | -9.52 |
| Total Cash | 14.4 | 20.1 | 21.5 | 12.0 | 18.3 | 21.8 | 23.9 | 26.3 | 28.9 | 31.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 11.3 | 18.2 | 13.1 | 14.6 | 15.1 | 18.4 | 20.2 | 22.2 | 24.4 | 26.8 |
| Account Receivables, % | 27.33 | 33.46 | 27.22 | 35.88 | 27.39 | 30.26 | 30.26 | 30.26 | 30.26 | 30.26 |
| Inventories | 23.0 | 19.7 | 19.9 | 20.5 | 23.4 | 27.4 | 30.1 | 33.1 | 36.4 | 40.0 |
| Inventories, % | 55.4 | 36.24 | 41.22 | 50.34 | 42.39 | 45.12 | 45.12 | 45.12 | 45.12 | 45.12 |
| Accounts Payable | 1.4 | 1.1 | 1.1 | 1.5 | 2.3 | 1.9 | 2.1 | 2.3 | 2.5 | 2.7 |
| Accounts Payable, % | 3.43 | 1.99 | 2.24 | 3.59 | 4.25 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 |
| Capital Expenditure | -1.5 | -1.2 | -1.9 | -.9 | -1.5 | -1.8 | -2.0 | -2.2 | -2.4 | -2.6 |
| Capital Expenditure, % | -3.57 | -2.28 | -3.85 | -2.25 | -2.7 | -2.93 | -2.93 | -2.93 | -2.93 | -2.93 |
| Tax Rate, % | -2.38 | -2.38 | -2.38 | -2.38 | -2.38 | -2.38 | -2.38 | -2.38 | -2.38 | -2.38 |
| EBITAT | -9.9 | .9 | -8.6 | -5.3 | 5.7 | -5.6 | -6.2 | -6.8 | -7.5 | -8.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -40.8 | -1.2 | -2.7 | -5.6 | 3.8 | -11.4 | -8.5 | -9.3 | -10.2 | -11.3 |
| WACC, % | 6.19 | 6.21 | 6.21 | 6.21 | 6.21 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -42.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -12 | |||||||||
| Terminal Value | -532 | |||||||||
| Present Terminal Value | -393 | |||||||||
| Enterprise Value | -436 | |||||||||
| Net Debt | -12 | |||||||||
| Equity Value | -424 | |||||||||
| Diluted Shares Outstanding, MM | 9 | |||||||||
| Equity Value Per Share | -44.93 |
What You Will Get
- Real FEIM Financial Data: Pre-filled with Frequency Electronics, Inc.'s historical and projected data for precise analysis.
- Fully Editable Template: Easily modify key inputs such as revenue growth, WACC, and EBITDA %.
- Automatic Calculations: Watch FEIM's intrinsic value update instantly based on your modifications.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Intuitive layout and clear instructions suitable for all experience levels.
Key Features
- Comprehensive Data: Frequency Electronics, Inc. (FEIM) provides detailed historical financial statements and insightful forecasts.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Analysis: Instantly view the recalculated intrinsic value of Frequency Electronics, Inc. (FEIM).
- Intuitive Visualizations: Dashboard graphics present valuation results and essential metrics clearly.
- Designed for Precision: A reliable tool tailored for analysts, investors, and financial professionals.
How It Works
- 1. Access the Template: Download and open the Excel file containing Frequency Electronics, Inc.'s (FEIM) preloaded financial data.
- 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures to fit your analysis.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Different Scenarios: Evaluate various forecasts to understand how different assumptions affect valuation outcomes.
- 5. Present with Assurance: Share professional valuation insights to reinforce your strategic decisions.
Why Choose This Calculator for Frequency Electronics, Inc. (FEIM)?
- Accurate Data: Real Frequency Electronics financials provide dependable valuation outcomes.
- Customizable: Modify essential parameters like growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Pre-built calculations save you from starting from square one.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the field.
- User-Friendly: Intuitive design and step-by-step guidance ensure ease of use for everyone.
Who Should Use This Product?
- Investors: Evaluate Frequency Electronics, Inc. (FEIM)'s valuation before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation strategies of established companies like Frequency Electronics, Inc. (FEIM).
- Consultants: Provide detailed valuation analyses for clients in the tech sector.
- Students and Educators: Utilize real-time data to explore and teach valuation principles.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
- Real-World Data: Frequency Electronics, Inc. (FEIM)’s historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for in-depth insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.