|
Aviat Networks, Inc. (AVNW) DCF Valuation
US | Technology | Communication Equipment | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Aviat Networks, Inc. (AVNW) Bundle
Explore Aviat Networks, Inc. (AVNW) financial prospects with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and expenses to calculate Aviat Networks, Inc. (AVNW) intrinsic value and refine your investment approach.
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 | 238.6 | 274.9 | 303.0 | 346.6 | 408.1 | 466.8 | 533.9 | 610.8 | 698.6 | 799.1 |
| Revenue Growth, % | 0 | 15.2 | 10.2 | 14.4 | 17.74 | 14.39 | 14.39 | 14.39 | 14.39 | 14.39 |
| EBITDA | 12.6 | 27.5 | 33.4 | 33.8 | 28.3 | 40.1 | 45.9 | 52.5 | 60.1 | 68.7 |
| EBITDA, % | 5.27 | 10 | 11.04 | 9.76 | 6.93 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 |
| Depreciation | 8.8 | 5.0 | 5.5 | 6.8 | 5.0 | 9.8 | 11.3 | 12.9 | 14.7 | 16.8 |
| Depreciation, % | 3.69 | 1.83 | 1.82 | 1.97 | 1.22 | 2.11 | 2.11 | 2.11 | 2.11 | 2.11 |
| EBIT | 3.8 | 22.4 | 27.9 | 27.0 | 23.3 | 30.3 | 34.6 | 39.6 | 45.3 | 51.9 |
| EBIT, % | 1.58 | 8.16 | 9.22 | 7.79 | 5.7 | 6.49 | 6.49 | 6.49 | 6.49 | 6.49 |
| Total Cash | 41.6 | 47.9 | 47.8 | 22.2 | 64.6 | 68.1 | 77.8 | 89.0 | 101.9 | 116.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 72.7 | 85.7 | 119.0 | 167.0 | 248.5 | 196.1 | 224.3 | 256.5 | 293.4 | 335.7 |
| Account Receivables, % | 30.48 | 31.16 | 39.29 | 48.18 | 60.9 | 42 | 42 | 42 | 42 | 42 |
| Inventories | 15.2 | 24.9 | 27.2 | 33.1 | 62.3 | 45.9 | 52.5 | 60.1 | 68.7 | 78.6 |
| Inventories, % | 6.38 | 9.05 | 8.97 | 9.54 | 15.26 | 9.84 | 9.84 | 9.84 | 9.84 | 9.84 |
| Accounts Payable | 32.0 | 32.4 | 42.4 | 60.1 | 92.9 | 74.0 | 84.7 | 96.9 | 110.8 | 126.7 |
| Accounts Payable, % | 13.41 | 11.79 | 13.99 | 17.35 | 22.75 | 15.86 | 15.86 | 15.86 | 15.86 | 15.86 |
| Capital Expenditure | -4.6 | -2.8 | -1.8 | -5.3 | -2.7 | -5.4 | -6.1 | -7.0 | -8.0 | -9.2 |
| Capital Expenditure, % | -1.93 | -1.04 | -0.5915 | -1.54 | -0.6555 | -1.15 | -1.15 | -1.15 | -1.15 | -1.15 |
| Tax Rate, % | 36.35 | 36.35 | 36.35 | 36.35 | 36.35 | 36.35 | 36.35 | 36.35 | 36.35 | 36.35 |
| EBITAT | .3 | 110.1 | 19.4 | 13.5 | 14.8 | 17.6 | 20.1 | 23.0 | 26.3 | 30.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -51.5 | 90.2 | -2.5 | -21.1 | -60.9 | 72.0 | 1.0 | 1.2 | 1.4 | 1.6 |
| WACC, % | 10.01 | 10.7 | 10.47 | 10.33 | 10.43 | 10.39 | 10.39 | 10.39 | 10.39 | 10.39 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 68.9 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 2 | |||||||||
| Terminal Value | 22 | |||||||||
| Present Terminal Value | 13 | |||||||||
| Enterprise Value | 82 | |||||||||
| Net Debt | -12 | |||||||||
| Equity Value | 95 | |||||||||
| Diluted Shares Outstanding, MM | 12 | |||||||||
| Equity Value Per Share | 7.59 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real AVNW financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect Aviat Networks’ valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive AVNW Data: Pre-filled with Aviat Networks’ historical financials and future projections.
- Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures to fit your analysis.
- Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on user-defined inputs.
- Multiple Scenario Analysis: Develop various forecast scenarios to explore different valuation possibilities.
- Intuitive User Interface: Designed to be straightforward and accessible for both professionals and newcomers.
How It Works
- Download the Template: Gain immediate access to the Excel-based AVNW DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates Aviat Networks’ intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Leverage the outcomes to inform your investment or financial analysis.
Why Choose This Calculator for Aviat Networks, Inc. (AVNW)?
- Accurate Data: Up-to-date Aviat Networks financials provide trustworthy valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations save you from starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the telecommunications sector.
- User-Friendly: Simple design and clear instructions ensure accessibility for all users.
Who Should Use Aviat Networks, Inc. (AVNW)?
- Telecommunications Professionals: Enhance your network planning with advanced solutions from a leader in microwave networking.
- Network Engineers: Streamline your projects using cutting-edge technology tailored for reliable connectivity.
- Consultants: Effortlessly customize proposals and presentations with comprehensive data from Aviat's offerings.
- Industry Analysts: Gain insights into market trends and performance metrics with detailed reports and case studies.
- Students and Educators: Utilize real-world applications of networking concepts in academic settings.
What the Aviat Networks, Inc. (AVNW) Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Aviat Networks.
- Real-World Data: Aviat Networks’ historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics specific to Aviat Networks.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results based on Aviat Networks’ data.
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.