|
Ageagle Aerial Systems, Inc. (UAVS) Évaluation DCF
US | Technology | Computer Hardware | AMEX
|
- ✓ 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
AgEagle Aerial Systems, Inc. (UAVS) Bundle
Vous cherchez à déterminer la valeur intrinsèque d'Ageagle Aerial Systems, Inc.? Notre calculatrice DCF (UAV) intègre des données réelles avec des fonctionnalités de personnalisation complètes, vous permettant d'ajuster les prévisions et d'améliorer vos choix d'investissement.
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 | 1.3 | 9.8 | 19.1 | 13.7 | 22.9 | 38.3 | 63.9 | 106.6 | 177.9 |
| Revenue Growth, % | 0 | 333.26 | 659.38 | 95.62 | -28.03 | 66.9 | 66.9 | 66.9 | 66.9 | 66.9 |
| EBITDA | -2.4 | -4.8 | -28.6 | -53.8 | -36.9 | -22.9 | -38.3 | -63.9 | -106.6 | -177.9 |
| EBITDA, % | -792.31 | -370.18 | -292.99 | -281.63 | -268.83 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | .2 | .2 | 1.5 | 4.4 | 4.5 | 6.6 | 10.9 | 18.3 | 30.5 | 50.8 |
| Depreciation, % | 57.84 | 13.51 | 15.39 | 23.14 | 32.98 | 28.57 | 28.57 | 28.57 | 28.57 | 28.57 |
| EBIT | -2.5 | -4.9 | -30.1 | -58.2 | -41.5 | -22.9 | -38.3 | -63.9 | -106.6 | -177.9 |
| EBIT, % | -850.15 | -383.69 | -308.38 | -304.77 | -301.81 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | .7 | 23.9 | 14.6 | 4.3 | .8 | 15.1 | 25.2 | 42.0 | 70.1 | 117.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .1 | .6 | 3.1 | 2.4 | 2.1 | 5.9 | 9.8 | 16.3 | 27.3 | 45.5 |
| Account Receivables, % | 22.19 | 46.68 | 31.49 | 12.56 | 14.97 | 25.58 | 25.58 | 25.58 | 25.58 | 25.58 |
| Inventories | .2 | .1 | 4.0 | 6.7 | 6.9 | 9.7 | 16.2 | 27.1 | 45.2 | 75.5 |
| Inventories, % | 74.55 | 10.55 | 41.37 | 35.01 | 50.58 | 42.41 | 42.41 | 42.41 | 42.41 | 42.41 |
| Accounts Payable | .1 | .2 | 2.5 | 1.8 | 3.1 | 4.1 | 6.9 | 11.5 | 19.1 | 31.9 |
| Accounts Payable, % | 19.36 | 12.43 | 25.89 | 9.66 | 22.29 | 17.93 | 17.93 | 17.93 | 17.93 | 17.93 |
| Capital Expenditure | .0 | -.2 | -1.9 | -1.7 | -.2 | -2.4 | -4.0 | -6.7 | -11.2 | -18.6 |
| Capital Expenditure, % | -8.24 | -13.93 | -19.48 | -9.16 | -1.57 | -10.47 | -10.47 | -10.47 | -10.47 | -10.47 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -2.5 | -4.9 | -30.2 | -93.4 | -41.5 | -22.9 | -38.3 | -63.9 | -106.6 | -177.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2.6 | -5.3 | -34.6 | -93.4 | -35.9 | -24.3 | -39.0 | -65.1 | -108.7 | -181.4 |
| WACC, % | 16.86 | 16.86 | 16.86 | 16.86 | 16.86 | 16.86 | 16.86 | 16.86 | 16.86 | 16.86 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -231.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -185 | |||||||||
| Terminal Value | -1,245 | |||||||||
| Present Terminal Value | -571 | |||||||||
| Enterprise Value | -803 | |||||||||
| Net Debt | 8 | |||||||||
| Equity Value | -811 | |||||||||
| Diluted Shares Outstanding, MM | 5 | |||||||||
| Equity Value Per Share | -153.65 |
What You Will Get
- Real UAVS Financials: Access to 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 automatically.
- Scenario Analysis: Evaluate various scenarios to assess AgEagle’s future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Comprehensive Historical Data: Access AgEagle Aerial Systems, Inc.'s (UAVS) past financial reports and projections.
- Customizable Parameters: Modify inputs such as WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
- Real-Time Valuation: Observe the recalculation of AgEagle's (UAVS) intrinsic value instantly.
- Intuitive Visualizations: Engaging dashboard charts present valuation outcomes and essential metrics.
- Designed for Precision: A reliable resource for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file for AgEagle Aerial Systems, Inc. (UAVS).
- Step 2: Review AgEagle’s pre-filled financial data and forecasts.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify assumptions.
- Step 5: Evaluate the outputs and leverage the results for investment decisions.
Why Choose This Calculator for AgEagle Aerial Systems, Inc. (UAVS)?
- Designed for Industry Leaders: A sophisticated tool utilized by UAV analysts, investors, and industry consultants.
- Accurate Market Data: AgEagle's historical and projected financials integrated for reliable analysis.
- Dynamic Scenario Analysis: Effortlessly test various forecasts and business assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Step-by-step guidance ensures a smooth calculation experience.
Who Should Use This Product?
- Individual Investors: Gain insights to make informed decisions about buying or selling AgEagle Aerial Systems, Inc. (UAVS) stock.
- Financial Analysts: Enhance valuation processes with comprehensive and ready-to-use financial models for AgEagle Aerial Systems, Inc. (UAVS).
- Consultants: Provide clients with accurate and professional valuation insights related to AgEagle Aerial Systems, Inc. (UAVS).
- Business Owners: Learn how companies like AgEagle Aerial Systems, Inc. (UAVS) are valued to inform your own business strategies.
- Finance Students: Explore valuation techniques using real-world data and scenarios specific to AgEagle Aerial Systems, Inc. (UAVS).
What the Template Contains
- Historical Data: Includes AgEagle Aerial Systems, Inc.'s (UAVS) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate AgEagle Aerial Systems, Inc.'s (UAVS) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of AgEagle Aerial Systems, Inc.'s (UAVS) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.