Quantum Corporation (QMCO) DCF Valuation

Quantum Corporation (QMCO) DCF Valuation

US | Technology | Computer Hardware | NASDAQ
Quantum Corporation (QMCO) DCF Valuation
  • ✓ 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

Quantum Corporation (QMCO) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Looking to determine the intrinsic value of Quantum Corporation? Our (QMCO) DCF Calculator integrates real-world data with comprehensive customization features, enabling you to adjust forecasts and enhance your investment strategies.


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 402.9 349.6 372.8 412.8 311.6 295.7 280.6 266.3 252.8 239.9
Revenue Growth, % 0 -13.25 6.65 10.71 -24.51 -5.1 -5.1 -5.1 -5.1 -5.1
EBITDA 26.5 -2.0 -9.6 4.3 -16.2 -.4 -.4 -.4 -.4 -.4
EBITDA, % 6.58 -0.57241 -2.58 1.03 -5.19 -0.14741 -0.14741 -0.14741 -0.14741 -0.14741
Depreciation 4.3 5.7 9.4 10.1 9.3 6.3 6.0 5.7 5.4 5.1
Depreciation, % 1.06 1.63 2.53 2.45 2.99 2.13 2.13 2.13 2.13 2.13
EBIT 22.2 -7.7 -19.1 -5.9 -25.5 -6.7 -6.4 -6.1 -5.8 -5.5
EBIT, % 5.52 -2.2 -5.11 -1.42 -8.18 -2.28 -2.28 -2.28 -2.28 -2.28
Total Cash 6.4 27.4 5.2 26.0 25.7 15.0 14.2 13.5 12.8 12.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 70.4 73.1 69.4 72.5 67.8
Account Receivables, % 17.46 20.91 18.6 17.56 21.75
Inventories 49.7 47.9 57.8 44.7 27.5 36.2 34.4 32.6 30.9 29.4
Inventories, % 12.33 13.7 15.5 10.84 8.84 12.24 12.24 12.24 12.24 12.24
Accounts Payable 36.9 35.2 34.2 35.7 26.1 26.9 25.5 24.2 23.0 21.8
Accounts Payable, % 9.17 10.08 9.18 8.65 8.37 9.09 9.09 9.09 9.09 9.09
Capital Expenditure -2.6 -6.9 -6.3 -12.6 -5.9 -5.5 -5.2 -4.9 -4.7 -4.4
Capital Expenditure, % -0.65343 -1.98 -1.69 -3.05 -1.88 -1.85 -1.85 -1.85 -1.85 -1.85
Tax Rate, % -1.75 -1.75 -1.75 -1.75 -1.75 -1.75 -1.75 -1.75 -1.75 -1.75
EBITAT 26.3 -7.8 -19.9 -6.2 -25.9 -6.7 -6.4 -6.1 -5.8 -5.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -55.2 -11.6 -24.0 2.8 -10.2 -2.9 -2.2 -2.1 -2.0 -1.9
WACC, % 16.2 16.2 16.2 16.2 16.2 16.2 16.2 16.2 16.2 16.2
PV UFCF
SUM PV UFCF -7.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -2
Terminal Value -14
Present Terminal Value -6
Enterprise Value -14
Net Debt 94
Equity Value -108
Diluted Shares Outstanding, MM 5
Equity Value Per Share -22.78

What You Will Receive

  • Pre-Configured Financial Model: Quantum Corporation’s actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, margins, WACC, and other essential metrics.
  • Real-Time Calculations: Automatic updates ensure you see results instantly as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, enabling ongoing use for in-depth forecasts.

Key Features

  • Real-Life QMCO Data: Pre-filled with Quantum Corporation’s historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  1. Step 1: Download the Excel file for Quantum Corporation (QMCO).
  2. Step 2: Review Quantum’s pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the results and utilize the outputs for your investment decisions.

Why Choose Quantum Corporation (QMCO)?

  • Innovative Solutions: Cutting-edge technology that enhances operational efficiency.
  • Proven Track Record: Established success in delivering reliable data storage and management solutions.
  • Scalable Options: Flexible products that grow with your business needs.
  • User-Friendly Interface: Intuitive design that simplifies complex processes for all users.
  • Expert Support: Dedicated team of professionals ready to assist you at every step.

Who Should Use This Product?

  • Investors: Accurately evaluate Quantum Corporation’s (QMCO) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Quantum Corporation (QMCO).
  • Consultants: Efficiently customize the template for valuation reports tailored to Quantum Corporation (QMCO) clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies, including Quantum Corporation (QMCO).
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to Quantum Corporation (QMCO).

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Quantum Corporation (QMCO).
  • Real-World Data: Historical and projected financials for Quantum Corporation (QMCO) preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Quantum Corporation (QMCO).
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Quantum Corporation (QMCO).
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results regarding Quantum Corporation (QMCO).

No products were found matching.