|
Virtra, Inc. (VTSI) Évaluation 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
VirTra, Inc. (VTSI) Bundle
Découvrez la vraie valeur de Virtra, Inc. (VTSI) avec notre calculatrice avancée DCF! Ajustez les hypothèses clés, explorez divers scénarios et évaluez comment les changements affectent l'évaluation de Virtra - le tout dans un seul modèle Excel.
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 | 19.1 | 24.4 | 28.3 | 38.0 | 26.4 | 29.5 | 33.0 | 36.9 | 41.3 | 46.2 |
| Revenue Growth, % | 0 | 28.01 | 15.83 | 34.42 | -30.73 | 11.88 | 11.88 | 11.88 | 11.88 | 11.88 |
| EBITDA | 1.9 | 1.5 | 3.5 | 11.6 | 2.0 | 3.9 | 4.4 | 4.9 | 5.5 | 6.1 |
| EBITDA, % | 9.97 | 5.95 | 12.3 | 30.61 | 7.58 | 13.28 | 13.28 | 13.28 | 13.28 | 13.28 |
| Depreciation | .7 | .9 | 1.3 | 1.4 | .0 | .9 | 1.0 | 1.2 | 1.3 | 1.4 |
| Depreciation, % | 3.54 | 3.76 | 4.59 | 3.74 | 0 | 3.13 | 3.13 | 3.13 | 3.13 | 3.13 |
| EBIT | 1.2 | .5 | 2.2 | 10.2 | 2.0 | 3.0 | 3.3 | 3.7 | 4.2 | 4.7 |
| EBIT, % | 6.42 | 2.19 | 7.71 | 26.87 | 7.58 | 10.15 | 10.15 | 10.15 | 10.15 | 10.15 |
| Total Cash | 6.8 | 19.7 | 13.5 | 18.8 | 18.0 | 16.6 | 18.6 | 20.8 | 23.3 | 26.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 6.8 | 7.8 | 10.5 | 16.8 | 10.6 | 11.1 | 12.5 | 14.0 | 15.6 | 17.5 |
| Account Receivables, % | 35.56 | 32.1 | 37.06 | 44.25 | 40.13 | 37.82 | 37.82 | 37.82 | 37.82 | 37.82 |
| Inventories | 3.5 | 5.0 | 9.6 | 12.4 | 14.6 | 9.5 | 10.6 | 11.9 | 13.3 | 14.9 |
| Inventories, % | 18.42 | 20.52 | 33.89 | 32.61 | 55.34 | 32.16 | 32.16 | 32.16 | 32.16 | 32.16 |
| Accounts Payable | .3 | .8 | 1.3 | 2.3 | 1.0 | 1.1 | 1.3 | 1.4 | 1.6 | 1.8 |
| Accounts Payable, % | 1.81 | 3.23 | 4.42 | 6 | 3.63 | 3.82 | 3.82 | 3.82 | 3.82 | 3.82 |
| Capital Expenditure | -.1 | -3.7 | -3.3 | -1.1 | -1.8 | -2.2 | -2.5 | -2.8 | -3.1 | -3.5 |
| Capital Expenditure, % | -0.32485 | -15.29 | -11.81 | -2.97 | -7 | -7.48 | -7.48 | -7.48 | -7.48 | -7.48 |
| Tax Rate, % | 39.42 | 39.42 | 39.42 | 39.42 | 39.42 | 39.42 | 39.42 | 39.42 | 39.42 | 39.42 |
| EBITAT | 1.4 | .5 | 1.7 | 8.4 | 1.2 | 2.5 | 2.8 | 3.1 | 3.4 | 3.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -7.9 | -4.4 | -7.1 | .6 | 2.1 | 5.9 | -1.0 | -1.1 | -1.2 | -1.4 |
| WACC, % | 6.23 | 6.22 | 6.22 | 6.22 | 6.21 | 6.22 | 6.22 | 6.22 | 6.22 | 6.22 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1.7 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -1 | |||||||||
| Terminal Value | -65 | |||||||||
| Present Terminal Value | -48 | |||||||||
| Enterprise Value | -47 | |||||||||
| Net Debt | -18 | |||||||||
| Equity Value | -29 | |||||||||
| Diluted Shares Outstanding, MM | 11 | |||||||||
| Equity Value Per Share | -2.61 |
What You Will Get
- Real VTSI Financial Data: Pre-filled with VirTra’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See VirTra’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive Data: Access VirTra’s historical financial reports and pre-populated forecasts.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
- Real-Time Insights: Watch VirTra’s intrinsic value update instantly as you modify inputs.
- Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics clearly.
- Designed for Precision: A professional-grade tool crafted for analysts, investors, and finance professionals.
How It Works
- Download: Get the pre-prepared Excel file containing VirTra, Inc.'s (VTSI) financial information.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare results.
- Make Decisions: Utilize the valuation outputs to inform your investment choices.
Why Choose VirTra, Inc. (VTSI)?
- Enhance Training Efficiency: Our simulations provide realistic scenarios that save training time.
- Boost Safety: Innovative technology reduces risks during training exercises.
- Customizable Solutions: Adapt our systems to meet your specific training needs and goals.
- User-Friendly Interface: Intuitive design allows for straightforward operation and analysis.
- Industry-Leading Support: Backed by a team of experts dedicated to your success.
Who Should Use VirTra, Inc. (VTSI)?
- Law Enforcement Agencies: Enhance training programs with realistic simulation technology.
- Military Trainers: Utilize advanced scenarios for effective combat readiness training.
- Educational Institutions: Integrate immersive learning experiences into criminal justice and law enforcement curricula.
- Corporate Trainers: Improve employee training with engaging, interactive simulations.
- Safety Professionals: Use simulations to promote awareness and preparedness in emergency situations.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled VirTra, Inc. 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 VirTra, Inc. (VTSI).
- 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.