|
NextNav Inc. (NN) DCF Valuation |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
NextNav Inc. (NN) Bundle
Designed for accuracy, our NextNav Inc. (NN) DCF Calculator enables you to evaluate NextNav Inc.'s valuation using real-world financial data, offering complete flexibility to modify all essential parameters for improved projections.
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 | .6 | .8 | 3.9 | 3.9 | 5.7 | 8.3 | 12.0 | 17.4 | 25.2 | 36.5 |
| Revenue Growth, % | 0.00 | 34.09 | 414.55 | -1.63 | 46.79 | 44.81 | 44.81 | 44.81 | 44.81 | 44.81 |
| EBITDA | -127.0 | -40.7 | -61.3 | -58.7 | -54.9 | -8.3 | -12.0 | -17.4 | -25.2 | -36.5 |
| EBITDA, % | -22324.43 | -5335.65 | -1561.61 | -1520.15 | -967.72 | -100.00 | -100.00 | -100.00 | -100.00 | -100.00 |
| Depreciation | .2 | 1.8 | 3.7 | 4.8 | 5.2 | 7.1 | 10.3 | 14.8 | 21.5 | 31.2 |
| Depreciation, % | 41.30 | 233.55 | 93.50 | 124.83 | 92.40 | 85.44 | 85.44 | 85.44 | 85.44 | 85.44 |
| EBIT | -127.3 | -42.5 | -65.0 | -63.5 | -60.1 | -15.3 | -22.3 | -32.2 | -46.7 | -67.7 |
| EBIT, % | -22365.73 | -5569.20 | -1655.12 | -1644.98 | -1060.12 | -185.44 | -185.44 | -185.44 | -185.44 | -185.44 |
| Total Cash | 8.7 | 100.1 | 55.4 | 85.8 | 80.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .1 | 1.7 | 2.2 | 2.3 | 3.3 | 4.7 | 6.9 | 10.0 | 14.5 | 21.0 |
| Account Receivables, % | 13.53 | 228.05 | 55.22 | 60.38 | 58.23 | 57.47 | 57.47 | 57.47 | 57.47 | 57.47 |
| Inventories | 5.0 | .0 | .0 | .0 | .0 | 1.7 | 2.4 | 3.5 | 5.0 | 7.3 |
| Inventories, % | 878.73 | 0.00 | 0.00 | 0.00 | 0.00 | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Accounts Payable | .7 | .4 | 1.0 | .4 | .9 | 3.5 | 5.0 | 7.3 | 10.6 | 15.3 |
| Accounts Payable, % | 119.51 | 58.72 | 25.96 | 10.12 | 15.13 | 41.99 | 41.99 | 41.99 | 41.99 | 41.99 |
| Capital Expenditure | -7.2 | -1.3 | -3.6 | -2.8 | -.4 | -6.1 | -8.9 | -12.8 | -18.6 | -26.9 |
| Capital Expenditure, % | -1261.51 | -168.02 | -91.11 | -71.23 | -6.17 | -73.70 | -73.70 | -73.70 | -73.70 | -73.70 |
| Tax Rate, % | 0.00 | 0.00 | 0.15 | -0.31 | -0.17 | -0.07 | -0.07 | -0.07 | -0.07 | -0.07 |
| EBITAT | -127.3 | -42.5 | -64.9 | -63.7 | -60.2 | -15.3 | -22.3 | -32.2 | -46.8 | -67.7 |
| Depreciation | 0.2 | 1.8 | 3.7 | 4.8 | 5.2 | 7.1 | 10.3 | 14.8 | 21.5 | 31.2 |
| Changes in Account Receivables | -1.4 | -2.2 | -3.1 | -4.5 | -6.5 | |||||
| Changes in Inventories | -1.7 | -0.7 | -1.1 | -1.5 | -2.3 | |||||
| Changes in Accounts Payable | 2.6 | 1.5 | 2.3 | 3.3 | 4.7 | |||||
| Capital Expenditure | -7.2 | -1.3 | -3.6 | -2.8 | -0.4 | -6.1 | -8.9 | -12.8 | -18.6 | -26.9 |
| UFCF | -138.6 | -38.9 | -64.7 | -62.4 | -55.8 | -14.9 | -22.3 | -32.1 | -46.5 | -67.5 |
| WACC, % | 8.73 | 8.73 | 8.73 | 8.73 | 8.73 | 8.73 | 8.73 | 8.73 | 8.73 | 8.73 |
| PV UFCF | -13.7 | -18.8 | -25.0 | -33.3 | -44.4 | |||||
| SUM PV UFCF | -135.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -68.9 | |||||||||
| Terminal Value | -1,023.0 | |||||||||
| Present Terminal Value | -673.2 | |||||||||
| Enterprise Value | -808.3 | |||||||||
| Net Debt | -23.0 | |||||||||
| Equity Value | -785.3 | |||||||||
| Diluted Shares Outstanding, MM | 122.0 | |||||||||
| Equity Value Per Share | -6.44 |
What You Will Get
- Real NextNav Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for NextNav Inc. (NN).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to NextNav Inc. (NN).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on NextNav Inc.'s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for NextNav Inc. (NN).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for NextNav Inc. (NN).
Key Features
- Customizable Forecast Inputs: Adjust essential parameters such as revenue projections, EBITDA margins, and investment plans.
- Instant DCF Valuation: Automatically computes intrinsic value, net present value (NPV), and other key metrics in real-time.
- High-Precision Accuracy: Leverages NextNav Inc.'s (NN) actual financial data for reliable valuation results.
- Effortless Scenario Testing: Easily explore various assumptions and analyze different outcomes.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the prebuilt Excel template featuring NextNav Inc.'s (NN) data.
- Step 2: Review the pre-filled sheets to grasp the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see recalculated results, including NextNav Inc.'s (NN) intrinsic value.
- Step 5: Make informed investment choices or create reports using the outputs.
Why Choose NextNav Inc. (NN) Calculator?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for NextNav Inc. (NN).
- Flexible Inputs: Modify highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes NextNav Inc.'s intrinsic value and Net Present Value.
- Data-Driven: Historical and projected data provide reliable benchmarks for analysis.
- Expert Level: Perfect for financial analysts, investors, and business advisors focusing on NextNav Inc. (NN).
Who Should Use This Product?
- Investors: Assess NextNav Inc.'s (NN) fair value to inform investment choices.
- CFOs: Utilize a robust DCF model for accurate financial reporting and analysis.
- Consultants: Easily customize the template for client valuation reports.
- Entrepreneurs: Discover financial modeling techniques employed by leading companies.
- Educators: Implement it as a resource to teach valuation methodologies effectively.
What the Template Contains
- Pre-Filled Data: Includes NextNav Inc.’s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze NextNav Inc.’s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
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.