|
Energous Corporation (WATT) DCF Valation
US | Technology | Hardware, Equipment & Parts | 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
Energous Corporation (WATT) Bundle
Explorez les perspectives financières d'Energous Corporation (WATT) avec notre calculatrice DCF conviviale! Entrez vos hypothèses de croissance, de marges et de dépenses pour calculer la valeur intrinsèque de Energous Corporation (WATT) et affiner votre approche d'investissement.
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 | .3 | .8 | .9 | .5 | .8 | 1.0 | 1.3 | 1.8 | 2.4 | 3.1 |
| Revenue Growth, % | 0 | 131.19 | 12.49 | -44.3 | 61.96 | 32.54 | 32.54 | 32.54 | 32.54 | 32.54 |
| EBITDA | -30.8 | -37.2 | -25.3 | -21.6 | -18.4 | -1.0 | -1.3 | -1.8 | -2.4 | -3.1 |
| EBITDA, % | -9402.34 | -4909.85 | -2971.69 | -4545.31 | -2397.14 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | 1.1 | .9 | 1.0 | .2 | .0 | .7 | .9 | 1.2 | 1.6 | 2.1 |
| Depreciation, % | 342.32 | 123.22 | 114.72 | 39.48 | 0 | 67.9 | 67.9 | 67.9 | 67.9 | 67.9 |
| EBIT | -31.9 | -38.1 | -26.3 | -21.7 | -18.4 | -1.0 | -1.3 | -1.8 | -2.4 | -3.1 |
| EBIT, % | -9744.67 | -5033.07 | -3086.41 | -4584.79 | -2397.14 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | 50.7 | 49.1 | 26.3 | 13.9 | 1.4 | 1.0 | 1.3 | 1.8 | 2.4 | 3.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .1 | .3 | .1 | .1 | .1 | .2 | .3 | .4 | .5 | .7 |
| Account Receivables, % | 23.17 | 37.47 | 16.84 | 21.42 | 10.16 | 21.81 | 21.81 | 21.81 | 21.81 | 21.81 |
| Inventories | .0 | .0 | .1 | .4 | .5 | .3 | .5 | .6 | .8 | 1.1 |
| Inventories, % | 0 | 0 | 12.43 | 90.61 | 64.84 | 33.58 | 33.58 | 33.58 | 33.58 | 33.58 |
| Accounts Payable | 1.1 | 1.2 | .9 | 1.9 | 1.9 | 1.0 | 1.3 | 1.8 | 2.4 | 3.1 |
| Accounts Payable, % | 335.07 | 159.35 | 105.81 | 396.33 | 241.15 | 100 | 100 | 100 | 100 | 100 |
| Capital Expenditure | -.1 | -.4 | -.2 | -.2 | -.1 | -.3 | -.4 | -.6 | -.8 | -1.0 |
| Capital Expenditure, % | -41.74 | -48.33 | -19.38 | -39.45 | -16.02 | -32.98 | -32.98 | -32.98 | -32.98 | -32.98 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -30.7 | -40.9 | -25.9 | -21.7 | -18.4 | -1.0 | -1.3 | -1.8 | -2.3 | -3.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -28.7 | -40.5 | -25.3 | -21.0 | -18.6 | -1.5 | -.7 | -.9 | -1.3 | -1.7 |
| WACC, % | 10.89 | 10.95 | 10.92 | 10.95 | 10.95 | 10.93 | 10.93 | 10.93 | 10.93 | 10.93 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -4.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -2 | |||||||||
| Terminal Value | -19 | |||||||||
| Present Terminal Value | -11 | |||||||||
| Enterprise Value | -16 | |||||||||
| Net Debt | 0 | |||||||||
| Equity Value | -16 | |||||||||
| Diluted Shares Outstanding, MM | 7 | |||||||||
| Equity Value Per Share | -2.22 |
What You Will Get
- Real Energous 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 Energous Corporation’s (WATT) 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
- Innovative Wireless Charging Technology: Cutting-edge solutions for efficient power delivery without cables.
- Comprehensive Market Analysis: In-depth insights into the wireless charging market and competitive landscape.
- Customizable Product Specifications: Tailor power levels, range, and device compatibility to specific needs.
- Robust R&D Capabilities: Ongoing development of next-generation wireless power technologies.
- User-Friendly Dashboard: Interactive interface for tracking performance metrics and project progress.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Energous Corporation (WATT) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Energous Corporation’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Energous Corporation (WATT)?
- Accuracy: Utilizes real Energous financials to ensure precise data.
- Flexibility: Tailored for users to easily test and adjust inputs as needed.
- Time-Saving: Eliminate the complexity of creating a DCF model from the ground up.
- Professional-Grade: Crafted with the precision and usability expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without deep financial modeling expertise.
Who Should Use This Product?
- Individual Investors: Gain insights to make informed decisions about buying or selling Energous Corporation (WATT) stock.
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Energous Corporation (WATT).
- Consultants: Provide clients with accurate and timely valuation insights related to Energous Corporation (WATT).
- Business Owners: Learn how companies like Energous Corporation (WATT) are valued to inform your own business strategies.
- Finance Students: Explore valuation techniques using real-world examples from Energous Corporation (WATT).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Energous Corporation (WATT) 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 Energous Corporation (WATT).
- 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.