|
POET Technologies Inc. (POET) DCF Valuation
CA | Technology | Semiconductors | 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
POET Technologies Inc. (POET) Bundle
Evaluate POET Technologies Inc.'s financial prospects like an expert! This (POET) DCF Calculator provides pre-filled financial data and offers full flexibility to modify revenue growth, WACC, margins, and other critical assumptions to align with your predictions.
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 | 3.9 | 3.9 | .2 | .6 | .5 | .5 | .4 | .4 | .4 | .4 |
Revenue Growth, % | 0 | 0 | -94.62 | 164.35 | -15.73 | -2.59 | -2.59 | -2.59 | -2.59 | -2.59 |
EBITDA | -10.5 | -14.7 | -14.2 | -18.6 | -18.3 | -.5 | -.4 | -.4 | -.4 | -.4 |
EBITDA, % | -270.84 | -376.87 | -6792.9 | -3360.62 | -3923.56 | -100 | -100 | -100 | -100 | -100 |
Depreciation | .2 | .9 | 1.1 | 1.2 | 1.9 | .3 | .3 | .3 | .3 | .3 |
Depreciation, % | 6.41 | 22.02 | 521.68 | 224.68 | 412.68 | 65.69 | 65.69 | 65.69 | 65.69 | 65.69 |
EBIT | -10.8 | -15.5 | -15.3 | -19.8 | -20.2 | -.5 | -.4 | -.4 | -.4 | -.4 |
EBIT, % | -277.25 | -398.88 | -7314.58 | -3585.3 | -4336.23 | -100 | -100 | -100 | -100 | -100 |
Total Cash | 1.4 | 6.9 | 21.3 | 9.2 | 3.0 | .4 | .4 | .4 | .4 | .4 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | .0 | .1 | .0 | .1 | .1 | .0 | .0 | .0 | .0 | .0 |
Account Receivables, % | 0 | 3.15 | 0 | 11.36 | 12.28 | 5.36 | 5.36 | 5.36 | 5.36 | 5.36 |
Inventories | .4 | .4 | -.1 | -.1 | .0 | -.1 | -.1 | -.1 | -.1 | -.1 |
Inventories, % | 11.23 | 11.23 | -67.39 | -23.22 | 0 | -13.63 | -13.63 | -13.63 | -13.63 | -13.63 |
Accounts Payable | 1.5 | 1.6 | 1.0 | 2.7 | 1.4 | .3 | .3 | .3 | .3 | .3 |
Accounts Payable, % | 38.77 | 41.23 | 472.26 | 492.73 | 294.27 | 76 | 76 | 76 | 76 | 76 |
Capital Expenditure | -.5 | -1.6 | -.9 | -3.1 | -1.2 | -.3 | -.3 | -.3 | -.3 | -.3 |
Capital Expenditure, % | -13.15 | -40.48 | -445.19 | -556.14 | -267.74 | -70.73 | -70.73 | -70.73 | -70.73 | -70.73 |
Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITAT | -10.5 | -16.3 | -17.1 | -19.9 | -20.2 | -.5 | -.4 | -.4 | -.4 | -.4 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -9.7 | -17.1 | -16.9 | -20.0 | -21.0 | -1.4 | -.5 | -.5 | -.4 | -.4 |
WACC, % | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 |
PV UFCF | ||||||||||
SUM PV UFCF | -2.8 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 0 | |||||||||
Terminal Value | -9 | |||||||||
Present Terminal Value | -7 | |||||||||
Enterprise Value | -10 | |||||||||
Net Debt | -2 | |||||||||
Equity Value | -7 | |||||||||
Diluted Shares Outstanding, MM | 40 | |||||||||
Equity Value Per Share | -0.18 |
What You Will Get
- Accurate POET Financials: Access to both historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to analyze POET's future performance.
- User-Friendly Design: Designed for professionals while remaining easy for newcomers to navigate.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for POET Technologies Inc. (POET).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to POET.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit POET's financial outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to POET Technologies Inc. (POET).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of POET.
How It Works
- 1. Access the Template: Download and open the Excel file containing POET Technologies Inc.’s (POET) preloaded data.
- 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
- 3. See Results Instantly: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.
Why Choose This Calculator for POET Technologies Inc. (POET)?
- Accurate Data: Utilize real financial metrics from POET for dependable valuation outcomes.
- Customizable: Modify essential variables such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Ready-to-use calculations save you the hassle of starting from ground zero.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the tech sector.
- User-Friendly: The intuitive design and step-by-step guidance make it accessible for everyone.
Who Should Use POET Technologies Inc. (POET)?
- Professional Investors: Develop comprehensive and accurate valuation models for investment analysis.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decision-making.
- Consultants and Advisors: Deliver precise valuation insights for POET Technologies Inc. (POET) to clients.
- Students and Educators: Utilize real-world data to learn and teach financial modeling techniques.
- Tech Enthusiasts: Gain insights into how technology firms like POET are assessed in the market.
What the Template Contains
- Pre-Filled DCF Model: POET Technologies Inc.'s (POET) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to POET.
- Financial Ratios: Assess POET's profitability, leverage, and operational efficiency.
- Editable Inputs: Adjust assumptions such as growth rates, profit margins, and capital expenditures to align with your scenarios.
- Financial Statements: Annual and quarterly reports to facilitate in-depth analysis of POET.
- Interactive Dashboard: Visually represent key valuation metrics and results for POET.
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.