|
IPOWER Inc. (IPW) Valation DCF |
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
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
iPower Inc. (IPW) Bundle
Vous cherchez à évaluer la valeur intrinsèque d'Ipower Inc.? Notre calculatrice DCF Ipower Inc. (IPW) intègre des données réelles avec des fonctionnalités de personnalisation étendues, vous permettant d'affiner vos projections et d'améliorer vos stratégies d'investissement.
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 | 39.9 | 54.1 | 79.4 | 88.9 | 86.1 | 105.7 | 129.7 | 159.2 | 195.4 | 239.9 |
| Revenue Growth, % | 0 | 35.4 | 46.86 | 11.94 | -3.18 | 22.76 | 22.76 | 22.76 | 22.76 | 22.76 |
| EBITDA | .0 | 3.0 | 3.2 | -12.8 | 1.5 | -.7 | -.8 | -1.0 | -1.2 | -1.5 |
| EBITDA, % | 0 | 5.47 | 4.03 | -14.37 | 1.75 | -0.62189 | -0.62189 | -0.62189 | -0.62189 | -0.62189 |
| Depreciation | -2.9 | .1 | .6 | .8 | 2.5 | -.5 | -.6 | -.8 | -1.0 | -1.2 |
| Depreciation, % | -7.28 | 0.17414 | 0.7578 | 0.93247 | 2.92 | -0.50023 | -0.50023 | -0.50023 | -0.50023 | -0.50023 |
| EBIT | 2.9 | 2.9 | 2.6 | -13.6 | -1.0 | -.1 | -.2 | -.2 | -.2 | -.3 |
| EBIT, % | 7.28 | 5.3 | 3.28 | -15.3 | -1.17 | -0.12166 | -0.12166 | -0.12166 | -0.12166 | -0.12166 |
| Total Cash | 1.0 | 6.7 | 1.8 | 3.7 | 7.4 | 6.3 | 7.7 | 9.5 | 11.7 | 14.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 6.1 | 7.9 | 18.6 | 14.1 | 14.7 | 18.2 | 22.4 | 27.4 | 33.7 | 41.4 |
| Account Receivables, % | 15.19 | 14.6 | 23.44 | 15.83 | 17.13 | 17.24 | 17.24 | 17.24 | 17.24 | 17.24 |
| Inventories | 5.7 | 13.1 | 30.4 | 20.6 | 10.5 | 23.7 | 29.1 | 35.8 | 43.9 | 53.9 |
| Inventories, % | 14.38 | 24.16 | 38.32 | 23.16 | 12.25 | 22.46 | 22.46 | 22.46 | 22.46 | 22.46 |
| Accounts Payable | 4.2 | 3.9 | 9.5 | 13.2 | 11.2 | 12.2 | 15.0 | 18.4 | 22.6 | 27.7 |
| Accounts Payable, % | 10.57 | 7.29 | 12 | 14.9 | 13.04 | 11.56 | 11.56 | 11.56 | 11.56 | 11.56 |
| Capital Expenditure | .0 | -.1 | -.5 | -.1 | .0 | -.2 | -.2 | -.3 | -.4 | -.4 |
| Capital Expenditure, % | -0.01565408 | -0.11373 | -0.60965 | -0.15839 | 0.000003485475 | -0.17948 | -0.17948 | -0.17948 | -0.17948 | -0.17948 |
| Tax Rate, % | 14.76 | 14.76 | 14.76 | 14.76 | 14.76 | 14.76 | 14.76 | 14.76 | 14.76 | 14.76 |
| EBITAT | 2.1 | 247.4 | 1.9 | -11.1 | -.9 | -.1 | -.1 | -.2 | -.2 | -.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -8.4 | 238.0 | -20.5 | 7.7 | 9.0 | -16.5 | -7.8 | -9.5 | -11.7 | -14.4 |
| WACC, % | 13.28 | 14.1 | 13.33 | 13.56 | 13.67 | 13.59 | 13.59 | 13.59 | 13.59 | 13.59 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -41.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -15 | |||||||||
| Terminal Value | -127 | |||||||||
| Present Terminal Value | -67 | |||||||||
| Enterprise Value | -109 | |||||||||
| Net Debt | 6 | |||||||||
| Equity Value | -114 | |||||||||
| Diluted Shares Outstanding, MM | 30 | |||||||||
| Equity Value Per Share | -3.82 |
What You Will Get
- Editable Forecast Inputs: Effortlessly modify key assumptions (growth %, margins, WACC) to generate various scenarios.
- Real-World Data: iPower Inc.'s (IPW) financial information pre-loaded to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A sleek Excel model that tailors to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for iPower Inc. (IPW).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to iPower Inc. (IPW).
- Interactive Dashboard and Charts: Visual summaries of key valuation metrics for streamlined analysis.
How It Works
- Download: Obtain the pre-configured Excel file containing iPower Inc.'s (IPW) financial data.
- Customize: Modify projections, including sales growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various forecasts and instantly compare results.
- Make Decisions: Leverage the valuation findings to inform your investment choices.
Why Choose iPower Inc. (IPW)?
- Innovative Solutions: Offers cutting-edge energy management tools tailored for modern needs.
- Flexible Features: Modify settings to align with specific energy consumption scenarios.
- In-Depth Analysis: Provides automated assessments of energy efficiency and cost savings.
- Rich Data Integration: Incorporates both historical and predictive analytics for informed decision-making.
- Expert Endorsement: Trusted by energy professionals, businesses, and sustainability consultants.
Who Should Use iPower Inc. (IPW)?
- Investors: Gain insights and make informed decisions with our advanced investment tools.
- Financial Analysts: Streamline your analysis with customizable financial models tailored for iPower Inc. (IPW).
- Consultants: Effortlessly modify presentations and reports to showcase iPower Inc. (IPW) to your clients.
- Finance Enthusiasts: Enhance your knowledge of energy sector valuations through practical examples related to iPower Inc. (IPW).
- Educators and Students: Utilize our resources as a hands-on learning aid in finance and investment courses.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
- Real-World Data: iPower Inc.'s (IPW) historical and projected financials preloaded for analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage.
- Dashboard with Visual Outputs: Graphs and tables providing clear, actionable 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.