|
Universal Electronics Inc. (UEIC) Évaluation DCF
US | Technology | Consumer Electronics | 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
Universal Electronics Inc. (UEIC) Bundle
Évaluez les perspectives financières d'Universal Electronics Inc. (UEIC) avec une précision experte! Cette calculatrice (UEIC) DCF est livrée avec des données financières pré-remplies et vous offre la flexibilité complète pour modifier la croissance des revenus, le WACC, les marges et d'autres hypothèses cruciales pour s'aligner sur vos prévisions.
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 | 753.5 | 614.7 | 601.6 | 542.8 | 420.5 | 364.9 | 316.7 | 274.8 | 238.5 | 207.0 |
| Revenue Growth, % | 0 | -18.42 | -2.13 | -9.78 | -22.53 | -13.22 | -13.22 | -13.22 | -13.22 | -13.22 |
| EBITDA | 47.2 | 67.0 | 50.0 | 38.6 | -1.7 | 23.5 | 20.4 | 17.7 | 15.4 | 13.3 |
| EBITDA, % | 6.27 | 10.9 | 8.31 | 7.11 | -0.39576 | 6.44 | 6.44 | 6.44 | 6.44 | 6.44 |
| Depreciation | 31.9 | 29.7 | 26.7 | 24.0 | 22.9 | 17.1 | 14.8 | 12.9 | 11.2 | 9.7 |
| Depreciation, % | 4.24 | 4.84 | 4.45 | 4.43 | 5.45 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 |
| EBIT | 15.3 | 37.3 | 23.3 | 14.5 | -24.6 | 6.4 | 5.6 | 4.8 | 4.2 | 3.6 |
| EBIT, % | 2.03 | 6.06 | 3.87 | 2.68 | -5.85 | 1.76 | 1.76 | 1.76 | 1.76 | 1.76 |
| Total Cash | 74.3 | 57.2 | 60.8 | 66.7 | 42.8 | 37.8 | 32.8 | 28.4 | 24.7 | 21.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 152.6 | 142.4 | 134.6 | 124.5 | 120.5 | 85.7 | 74.3 | 64.5 | 56.0 | 48.6 |
| Account Receivables, % | 20.25 | 23.17 | 22.37 | 22.93 | 28.66 | 23.48 | 23.48 | 23.48 | 23.48 | 23.48 |
| Inventories | 145.1 | 120.4 | 134.5 | 140.2 | 88.3 | 78.8 | 68.4 | 59.4 | 51.5 | 44.7 |
| Inventories, % | 19.26 | 19.59 | 22.35 | 25.83 | 20.99 | 21.61 | 21.61 | 21.61 | 21.61 | 21.61 |
| Accounts Payable | 102.6 | 83.2 | 92.7 | 71.4 | 57.0 | 50.6 | 43.9 | 38.1 | 33.0 | 28.7 |
| Accounts Payable, % | 13.62 | 13.54 | 15.41 | 13.15 | 13.56 | 13.86 | 13.86 | 13.86 | 13.86 | 13.86 |
| Capital Expenditure | -24.0 | -23.2 | -17.0 | -20.6 | -13.9 | -12.3 | -10.7 | -9.3 | -8.1 | -7.0 |
| Capital Expenditure, % | -3.18 | -3.78 | -2.83 | -3.79 | -3.3 | -3.38 | -3.38 | -3.38 | -3.38 | -3.38 |
| Tax Rate, % | -6.49 | -6.49 | -6.49 | -6.49 | -6.49 | -6.49 | -6.49 | -6.49 | -6.49 | -6.49 |
| EBITAT | 5.3 | 32.7 | 7.7 | .5 | -26.2 | 3.3 | 2.9 | 2.5 | 2.2 | 1.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -181.8 | 54.7 | 20.7 | -13.0 | 24.4 | 45.9 | 22.1 | 19.2 | 16.6 | 14.4 |
| WACC, % | 7.07 | 8.25 | 7.02 | 6.37 | 8.52 | 7.45 | 7.45 | 7.45 | 7.45 | 7.45 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 99.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 15 | |||||||||
| Terminal Value | 270 | |||||||||
| Present Terminal Value | 189 | |||||||||
| Enterprise Value | 289 | |||||||||
| Net Debt | 30 | |||||||||
| Equity Value | 259 | |||||||||
| Diluted Shares Outstanding, MM | 13 | |||||||||
| Equity Value Per Share | 20.14 |
What You Will Get
- Real Universal Electronics Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Universal Electronics’ fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- Comprehensive DCF Calculator: Offers both unlevered and levered DCF valuation models tailored for Universal Electronics Inc. (UEIC).
- WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Easily alter growth projections, capital expenditures, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Universal Electronics Inc. (UEIC).
- Interactive Dashboard and Charts: Visual representations provide a summary of essential valuation metrics for straightforward analysis.
How It Works
- 1. Download the Template: Obtain and open the Excel file containing Universal Electronics Inc. (UEIC) preloaded data.
- 2. Adjust Key Inputs: Modify essential variables such as growth rates, WACC, and capital expenditures.
- 3. Instant Result Calculation: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Various Scenarios: Analyze different valuation outcomes by comparing multiple forecasts.
- 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.
Why Choose This Calculator for Universal Electronics Inc. (UEIC)?
- Accuracy: Utilizes real Universal Electronics Inc. financials for precise data.
- Flexibility: Crafted for users to effortlessly test and adjust inputs.
- Time-Saving: Eliminate the complexity of creating a DCF model from the ground up.
- Professional-Grade: Engineered with the expertise and usability expected by CFOs.
- User-Friendly: Intuitive design makes it accessible for users without advanced financial modeling skills.
Who Should Use This Product?
- Professional Investors: Create comprehensive and accurate valuation models for analyzing Universal Electronics Inc. (UEIC) investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding Universal Electronics Inc. (UEIC) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into the market valuation of technology companies like Universal Electronics Inc. (UEIC).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Universal Electronics Inc. (UEIC) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Universal Electronics Inc. (UEIC).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.