|
Gilat Satellite Networks Ltd. (GILT) DCF Valuation
IL | Technology | Communication Equipment | 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
Gilat Satellite Networks Ltd. (GILT) Bundle
Gain insight into your Gilat Satellite Networks Ltd. (GILT) valuation analysis with our sophisticated DCF Calculator! This Excel template comes preloaded with real (GILT) data, enabling you to adjust forecasts and assumptions to accurately determine the intrinsic value of Gilat Satellite Networks Ltd.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 263.5 | 165.9 | 218.8 | 239.8 | 266.1 | 276.3 | 287.0 | 298.1 | 309.5 | 321.5 |
| Revenue Growth, % | 0 | -37.04 | 31.91 | 9.61 | 10.94 | 3.85 | 3.85 | 3.85 | 3.85 | 3.85 |
| EBITDA | 37.0 | -5.6 | 13.8 | 22.3 | 41.8 | 23.2 | 24.1 | 25.1 | 26.0 | 27.0 |
| EBITDA, % | 14.04 | -3.36 | 6.32 | 9.31 | 15.72 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 |
| Depreciation | 11.0 | 10.3 | 11.0 | 11.6 | 13.4 | 14.0 | 14.5 | 15.1 | 15.6 | 16.2 |
| Depreciation, % | 4.17 | 6.2 | 5.02 | 4.84 | 5.04 | 5.05 | 5.05 | 5.05 | 5.05 | 5.05 |
| EBIT | 26.0 | -15.9 | 2.8 | 10.7 | 28.4 | 9.3 | 9.6 | 10.0 | 10.4 | 10.8 |
| EBIT, % | 9.87 | -9.56 | 1.29 | 4.47 | 10.68 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 |
| Total Cash | 74.8 | 88.8 | 84.0 | 86.6 | 104.0 | 108.0 | 112.2 | 116.5 | 121.0 | 125.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 71.4 | 75.1 | 65.2 | 75.6 | 73.1 | 89.0 | 92.5 | 96.0 | 99.7 | 103.6 |
| Account Receivables, % | 27.11 | 45.25 | 29.78 | 31.53 | 27.45 | 32.22 | 32.22 | 32.22 | 32.22 | 32.22 |
| Inventories | 27.2 | 31.3 | 28.4 | 33.0 | 38.5 | 38.9 | 40.4 | 42.0 | 43.6 | 45.3 |
| Inventories, % | 10.32 | 18.87 | 12.99 | 13.77 | 14.48 | 14.09 | 14.09 | 14.09 | 14.09 | 14.09 |
| Accounts Payable | 20.7 | 20.5 | 19.8 | 20.7 | 13.9 | 23.8 | 24.7 | 25.7 | 26.7 | 27.7 |
| Accounts Payable, % | 7.87 | 12.35 | 9.04 | 8.62 | 5.21 | 8.62 | 8.62 | 8.62 | 8.62 | 8.62 |
| Capital Expenditure | -8.0 | -4.7 | -8.9 | -12.8 | -10.7 | -10.7 | -11.1 | -11.5 | -12.0 | -12.4 |
| Capital Expenditure, % | -3.03 | -2.84 | -4.08 | -5.33 | -4.04 | -3.87 | -3.87 | -3.87 | -3.87 | -3.87 |
| Tax Rate, % | 16.63 | 16.63 | 16.63 | 16.63 | 16.63 | 16.63 | 16.63 | 16.63 | 16.63 | 16.63 |
| EBITAT | 41.4 | -15.6 | -9.3 | -8.9 | 23.7 | 5.2 | 5.4 | 5.6 | 5.8 | 6.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -33.5 | -18.0 | 4.8 | -24.2 | 16.6 | 2.0 | 4.8 | 5.0 | 5.2 | 5.4 |
| WACC, % | 7.48 | 7.47 | 6.85 | 6.85 | 7.37 | 7.21 | 7.21 | 7.21 | 7.21 | 7.21 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 17.9 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 6 | |||||||||
| Terminal Value | 132 | |||||||||
| Present Terminal Value | 93 | |||||||||
| Enterprise Value | 111 | |||||||||
| Net Debt | -89 | |||||||||
| Equity Value | 200 | |||||||||
| Diluted Shares Outstanding, MM | 57 | |||||||||
| Equity Value Per Share | 3.53 |
What You Will Get
- Pre-Filled Financial Model: Gilat Satellite Networks Ltd.'s actual data facilitates accurate DCF valuation.
- Full Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
- Instant Calculations: Automatic updates provide immediate results as you adjust parameters.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, allowing for repeated use in detailed forecasts.
Key Features
- Comprehensive DCF Calculator: Features in-depth unlevered and levered DCF valuation frameworks tailored for Gilat Satellite Networks Ltd. (GILT).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital tool with adjustable parameters.
- Customizable Forecast Assumptions: Easily alter growth projections, capital investments, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Gilat Satellite Networks Ltd. (GILT).
- Interactive Dashboard and Charts: Visual representations provide a clear overview of essential valuation metrics for straightforward analysis.
How It Works
- Download: Obtain the pre-configured Excel file featuring Gilat Satellite Networks Ltd.'s (GILT) financial data.
- Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and compare results immediately.
- Make Decisions: Leverage the valuation findings to inform your investment approach.
Why Choose This Calculator for Gilat Satellite Networks Ltd. (GILT)?
- Comprehensive Tool: Combines DCF, WACC, and financial ratio analyses tailored for GILT.
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for GILT.
- Detailed Insights: Automatically computes Gilat's intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable foundations for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on GILT.
Who Should Use Gilat Satellite Networks Ltd. (GILT)?
- Investors: Gain insights into satellite communications with a reliable investment analysis tool.
- Financial Analysts: Streamline your analysis process with a customizable financial model tailored for the satellite industry.
- Consultants: Effortlessly modify the template for client proposals or strategic reports in telecommunications.
- Tech Enthusiasts: Enhance your knowledge of satellite technology and its market potential through practical examples.
- Educators and Students: Utilize it as a hands-on resource in courses related to technology and finance.
What the Template Contains
- Pre-Filled Data: Includes Gilat Satellite Networks Ltd.'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 Gilat Satellite Networks Ltd.'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.