Immersion Corporation (IMMR) DCF Valuation

Avaliação DCF da Corporação de Imersão (IMMR)

US | Technology | Software - Application | NASDAQ
Immersion Corporation (IMMR) DCF Valuation

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

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

Immersion Corporation (IMMR) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Simplifique a avaliação da Corporação de imersão (IMMR) com esta calculadora DCF personalizável! Apresentando finanças da Corporação Real de Imersão (IMMR) e insumos de previsão ajustáveis, você pode testar cenários e descobrir o valor justo da Corporação de Immersão (IMMR) em minutos.


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 30,5 35,1 38,5 33,9 1 234,3 1 583,0 2 030,3 2 603,9 3 339,5 4 283,1
Revenue Growth, % 0 15.21 9.61 -11.81 3538.91 28.25 28.25 28.25 28.25 28.25
EBITDA 2,2 17,8 24,4 18,0 177,2 597,9 766,8 983,4 1 261,3 1 617,7
EBITDA, % 7.29 50.66 63.49 53.05 14.35 37.77 37.77 37.77 37.77 37.77
Depreciation 1,1 ,8 ,8 ,1 21,6 31,2 40,0 51,3 65,7 84,3
Depreciation, % 3.61 2.17 2.11 0.19753 1.75 1.97 1.97 1.97 1.97 1.97
EBIT 1,1 17,0 23,6 17,9 155,6 566,7 726,8 932,2 1 195,6 1 533,4
EBIT, % 3.68 48.49 61.38 52.85 12.61 35.8 35.8 35.8 35.8 35.8
Total Cash 59,5 137,9 149,7 160,4 153,9 1 305,9 1 674,8 2 148,0 2 754,9 3 533,3
Total Cash, percent 195.44 393.06 389.32 472.78 12.47 82.49 82.49 82.49 82.49 82.49
Account Receivables 13,2 14,4 8,7 10,0 365,1
Account Receivables, % 43.48 41.09 22.55 29.43 29.58
Inventories ,0 13,2 ,0 ,0 367,9 213,9 274,3 351,8 451,2 578,7
Inventories, % 0 37.75 0 0 29.8 13.51 13.51 13.51 13.51 13.51
Accounts Payable ,1 ,0 ,1 ,0 303,6 80,6 103,4 132,6 170,0 218,0
Accounts Payable, % 0.48923 0.00569979 0.2236 0.13857 24.6 5.09 5.09 5.09 5.09 5.09
Capital Expenditure ,0 -,3 ,0 ,0 -8,1 -5844595.21 -7495877.35 -9613698.7 -12,3 -15,8
Capital Expenditure, % -0.15432 -0.95472 -0.07800109 0 -0.65901 -0.36921 -0.36921 -0.36921 -0.36921 -0.36921
Tax Rate, % 41.44 41.44 41.44 41.44 41.44 41.44 41.44 41.44 41.44 41.44
EBITAT 1914884.46 12,3 26,8 14,2 91,1 464,6 595,9 764,3 980,2 1 257,2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -10,1 -1859003.93 46,7 12,9 -314,8 260,0 442,1 567,0 727,2 932,7
WACC, % 6.75 6.16 6.75 6.31 5.87 6.37 6.37 6.37 6.37 6.37
PV UFCF
SUM PV UFCF ,0 ,0 ,0 ,0 ,0 ,0 ,0 ,0 ,0 2 359,6
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 965
Terminal Value 33,673
Present Terminal Value 24,731
Enterprise Value 27,091
Net Debt 244
Equity Value 26,846
Diluted Shares Outstanding, MM 33
Equity Value Per Share 812.17

What You Will Receive

  • Adjustable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Immersion Corporation’s financial data pre-loaded to facilitate your analysis.
  • Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A refined Excel model that tailors to your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • 🔍 Real-Life IMMR Financials: Pre-filled historical and projected data for Immersion Corporation (IMMR).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Immersion’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Immersion’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Immersion Corporation’s (IMMR) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Immersion Corporation’s intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Immersion Corporation (IMMR)?

  • User-Friendly Interface: Crafted for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
  • Real-Time Adjustments: Instantly view changes in Immersion Corporation’s valuation as you modify inputs.
  • Preloaded Data: Comes with Immersion Corporation's actual financial metrics for immediate evaluation.
  • Relied Upon by Experts: Utilized by investors and analysts for making well-informed investment choices.

Who Should Use Immersion Corporation (IMMR) Products?

  • Investors: Gain insights into cutting-edge haptic technology to make informed investment choices.
  • Product Developers: Leverage advanced tools to enhance user experience through immersive feedback.
  • Marketers: Utilize the latest trends in sensory technology to create compelling marketing strategies.
  • Tech Enthusiasts: Explore innovative applications of haptics in various industries for personal projects.
  • Researchers and Academics: Access resources for studying the impact of haptic technology in human-computer interaction.

What the Template Contains

  • Pre-Filled Data: Includes Immersion Corporation's historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Immersion Corporation's profitability, efficiency, and leverage.
  • Customizable Inputs: Easily edit revenue growth, margins, and tax rates.
  • 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.

No products were found matching.