|
Avaliação CSP Inc. (CSPI) DCF
US | Technology | Information Technology Services | NASDAQ
|
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
CSP Inc. (CSPI) Bundle
Seja você um investidor ou analista, esta calculadora DCF (CSPI) é o seu recurso preferido para uma avaliação precisa. Carregado com dados reais da CSP Inc., você pode ajustar as previsões e observar os efeitos em tempo real.
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 | 61.8 | 49.2 | 54.4 | 64.6 | 55.2 | 54.5 | 53.7 | 52.9 | 52.2 | 51.5 |
| Revenue Growth, % | 0 | -20.37 | 10.47 | 18.92 | -14.58 | -1.39 | -1.39 | -1.39 | -1.39 | -1.39 |
| EBITDA | .3 | 2.1 | 3.2 | 5.9 | .6 | 2.3 | 2.2 | 2.2 | 2.2 | 2.2 |
| EBITDA, % | 0.43856 | 4.22 | 5.97 | 9.17 | 1.1 | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 |
| Depreciation | 1.1 | 1.0 | .9 | .9 | .8 | .9 | .9 | .9 | .9 | .9 |
| Depreciation, % | 1.79 | 2.13 | 1.74 | 1.44 | 1.44 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 |
| EBIT | -.8 | 1.0 | 2.3 | 5.0 | -.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 |
| EBIT, % | -1.35 | 2.09 | 4.23 | 7.73 | -0.33322 | 2.47 | 2.47 | 2.47 | 2.47 | 2.47 |
| Total Cash | 19.3 | 20.0 | 24.0 | 25.2 | 30.6 | 22.9 | 22.6 | 22.3 | 22.0 | 21.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 14.7 | 18.7 | 23.0 | 21.0 | 18.9 | 18.6 | 18.3 | 18.1 | 17.8 | 17.6 |
| Account Receivables, % | 23.79 | 38 | 42.3 | 32.54 | 34.19 | 34.16 | 34.16 | 34.16 | 34.16 | 34.16 |
| Inventories | 5.3 | 4.0 | 4.4 | 2.5 | 2.3 | 3.6 | 3.5 | 3.5 | 3.4 | 3.4 |
| Inventories, % | 8.55 | 8.11 | 8.04 | 3.93 | 4.15 | 6.56 | 6.56 | 6.56 | 6.56 | 6.56 |
| Accounts Payable | 5.6 | 11.3 | 19.2 | 6.7 | 9.3 | 10.3 | 10.2 | 10.0 | 9.9 | 9.7 |
| Accounts Payable, % | 9.07 | 22.9 | 35.39 | 10.39 | 16.77 | 18.91 | 18.91 | 18.91 | 18.91 | 18.91 |
| Capital Expenditure | -.2 | -.1 | -.2 | -.3 | -.2 | -.2 | -.2 | -.2 | -.2 | -.2 |
| Capital Expenditure, % | -0.37221 | -0.19915 | -0.43046 | -0.42848 | -0.35495 | -0.35705 | -0.35705 | -0.35705 | -0.35705 | -0.35705 |
| Tax Rate, % | 22.2 | 22.2 | 22.2 | 22.2 | 22.2 | 22.2 | 22.2 | 22.2 | 22.2 | 22.2 |
| EBITAT | -1.1 | .4 | 2.2 | 5.5 | -.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -14.6 | 4.3 | 6.2 | -2.6 | 5.4 | 1.9 | 2.0 | 2.0 | 1.9 | 1.9 |
| WACC, % | 10.81 | 10.71 | 10.8 | 10.81 | 10.77 | 10.78 | 10.78 | 10.78 | 10.78 | 10.78 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 7.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 2 | |||||||||
| Terminal Value | 22 | |||||||||
| Present Terminal Value | 13 | |||||||||
| Enterprise Value | 20 | |||||||||
| Net Debt | -26 | |||||||||
| Equity Value | 46 | |||||||||
| Diluted Shares Outstanding, MM | 9 | |||||||||
| Equity Value Per Share | 5.12 |
What You Will Get
- Real CSPI Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess CSP Inc.'s future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Comprehensive Historical Data: CSP Inc.'s (CSPI) financial statements and detailed forecasts included.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
- Real-Time Valuation: Instantly view CSP Inc.'s (CSPI) intrinsic value as it updates dynamically.
- Intuitive Visualizations: Interactive dashboard charts present valuation results and essential metrics clearly.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered CSP Inc. (CSPI) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for CSP Inc. (CSPI)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for CSP Inc. (CSPI)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Financial Data: CSP Inc.'s historical and projected financials are preloaded for precise calculations.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions to see potential outcomes.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and other essential financial metrics.
- User-Friendly Interface: Step-by-step guidance ensures a smooth and easy experience.
Who Should Use This Product?
- Investors: Assess the fair value of CSP Inc. (CSPI) effectively to inform investment strategies.
- CFOs: Utilize a sophisticated DCF model for accurate financial reporting and analysis.
- Consultants: Easily customize the template for client valuation reports related to CSP Inc. (CSPI).
- Entrepreneurs: Discover financial modeling techniques employed by leading companies, including CSP Inc. (CSPI).
- Educators: Employ this resource as a teaching aid to illustrate various valuation methodologies.
What the Template Contains
- Pre-Filled Data: Includes CSP Inc.'s (CSPI) 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 CSP Inc.'s (CSPI) 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.