|
Joby Aviation, Inc. WT (JOBY-WT) DCF Valuation
US | Industrials | Airlines, Airports & Air Services | NYSE
|
- ✓ 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
Joby Aviation, Inc. WT (JOBY-WT) Bundle
Simplify Joby Aviation, Inc. WT (JOBY-WT) valuation with this customizable DCF Calculator! Featuring real Joby Aviation, Inc. WT (JOBY-WT) financials and adjustable forecast inputs, you can test scenarios and uncover Joby Aviation, Inc. WT (JOBY-WT) fair value in minutes.
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 | .0 | .0 | .0 | 1.0 | .1 | .1 | .1 | .1 | .1 | .0 |
| Revenue Growth, % | 0 | 0 | 0 | 0 | -86.82 | -21.71 | -21.71 | -21.71 | -21.71 | -21.71 |
| EBITDA | -106.5 | -172.5 | -233.8 | -441.6 | -596.8 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 100 | 100 | 100 | -42790.79 | -438789.71 | 20 | 20 | 20 | 20 | 20 |
| Depreciation | 7.4 | 15.9 | 24.0 | 30.5 | .0 | .1 | .1 | .1 | .0 | .0 |
| Depreciation, % | 100 | 100 | 100 | 2954.75 | 0 | 80 | 80 | 80 | 80 | 80 |
| EBIT | -113.9 | -188.4 | -257.8 | -472.1 | -596.8 | .0 | .0 | .0 | .0 | .0 |
| EBIT, % | 100 | 100 | 100 | -45745.54 | -438789.71 | 20 | 20 | 20 | 20 | 20 |
| Total Cash | 445.9 | 1,298.8 | 1,056.8 | 1,032.3 | 932.9 | .1 | .1 | .1 | .1 | .0 |
| Total Cash, percent | .0 | .0 | .0 | .1 | .7 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2.2 | 2.3 | 4.0 | 4.7 | 16.0 | .1 | .1 | .1 | .1 | .0 |
| Account Receivables, % | 100 | 100 | 100 | 451.45 | 11797.06 | 100 | 100 | 100 | 100 | 100 |
| Inventories | 2.8 | 16.8 | 22.2 | .0 | .0 | .1 | .1 | .0 | .0 | .0 |
| Inventories, % | 100 | 100 | 100 | 0 | 0 | 60 | 60 | 60 | 60 | 60 |
| Accounts Payable | 4.9 | 3.6 | 7.7 | 3.0 | 4.3 | .1 | .1 | .1 | .1 | .0 |
| Accounts Payable, % | 100 | 100 | 100 | 291.28 | 3133.09 | 100 | 100 | 100 | 100 | 100 |
| Capital Expenditure | -23.3 | -32.3 | -54.9 | -30.6 | -40.6 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 100 | 100 | 100 | -2964.83 | -29865.44 | -40 | -40 | -40 | -40 | -40 |
| Tax Rate, % | -0.02122042 | -0.02122042 | -0.02122042 | -0.02122042 | -0.02122042 | -0.02122042 | -0.02122042 | -0.02122042 | -0.02122042 | -0.02122042 |
| EBITAT | -113.9 | -178.0 | -257.9 | -472.2 | -596.9 | .0 | .0 | .0 | .0 | .0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -129.9 | -209.8 | -291.9 | -455.4 | -647.6 | 11.8 | .1 | .0 | .0 | .0 |
| WACC, % | 14.94 | 14.94 | 14.94 | 14.94 | 14.94 | 14.94 | 14.94 | 14.94 | 14.94 | 14.94 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 10.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 0 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | 10 | |||||||||
| Net Debt | -168 | |||||||||
| Equity Value | 179 | |||||||||
| Diluted Shares Outstanding, MM | 700 | |||||||||
| Equity Value Per Share | 0.26 |
What You Will Receive
- Genuine Joby Data: Preloaded financials – encompassing revenue to EBIT – based on real and forecasted figures.
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Updates: Automatic recalculations to evaluate the effects of changes on Joby's fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and in-depth projections.
- Efficient and Precise: Avoid the hassle of building models from the ground up while ensuring accuracy and adaptability.
Key Features
- Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for Joby Aviation, Inc. WT (JOBY-WT).
- WACC Tool: Customized Weighted Average Cost of Capital sheet with adjustable input options.
- Flexible Forecast Assumptions: Adjust parameters such as growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Joby Aviation, Inc. WT (JOBY-WT).
- Interactive Dashboard and Charts: Visual representations of essential valuation metrics for straightforward analysis.
How It Works
- 1. Access the Template: Download the Excel file containing Joby Aviation, Inc.'s (JOBY-WT) preloaded data.
- 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures as needed.
- 3. View Instant Results: The DCF model automatically calculates the intrinsic value and NPV for you.
- 4. Explore Scenarios: Evaluate multiple forecasts to understand various valuation outcomes.
- 5. Present with Confidence: Share professional valuation insights to enhance your decision-making process.
Why Choose This Calculator?
- Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses into one user-friendly package.
- Customizable Inputs: Modify yellow-highlighted cells to explore different scenarios.
- Detailed Insights: Automatically computes Joby Aviation’s intrinsic value and Net Present Value.
- Preloaded Data: Access both historical and forecasted data for precise calculations.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focused on Joby Aviation, Inc. (JOBY-WT).
Who Should Utilize This Product?
- Investors: Assess Joby Aviation’s fair value accurately prior to making investment choices.
- CFOs: Employ a high-quality DCF model for financial reporting and analytical purposes.
- Consultants: Seamlessly customize the template for client valuation reports.
- Entrepreneurs: Discover insights into financial modeling practices used by leading companies in the aerospace industry.
- Educators: Utilize this as an educational resource to illustrate valuation techniques.
Contents of the Template
- Pre-Filled DCF Model: Joby Aviation’s financial data preloaded for quick access.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess Joby Aviation's profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, profit margins, and CAPEX to suit your analysis.
- Financial Statements: Annual and quarterly reports to facilitate in-depth evaluation.
- Interactive Dashboard: Effortlessly visualize essential valuation metrics and outcomes.
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.