|
Quantum Corporation (QMCO) DCF Valuation
US | Technology | Computer Hardware | 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
Quantum Corporation (QMCO) Bundle
Looking to determine the intrinsic value of Quantum Corporation? Our (QMCO) DCF Calculator integrates real-world data with comprehensive customization features, enabling you to adjust forecasts and enhance your investment strategies.
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 | 402.9 | 349.6 | 372.8 | 412.8 | 311.6 | 295.7 | 280.6 | 266.3 | 252.8 | 239.9 |
| Revenue Growth, % | 0 | -13.25 | 6.65 | 10.71 | -24.51 | -5.1 | -5.1 | -5.1 | -5.1 | -5.1 |
| EBITDA | 26.5 | -2.0 | -9.6 | 4.3 | -16.2 | -.4 | -.4 | -.4 | -.4 | -.4 |
| EBITDA, % | 6.58 | -0.57241 | -2.58 | 1.03 | -5.19 | -0.14741 | -0.14741 | -0.14741 | -0.14741 | -0.14741 |
| Depreciation | 4.3 | 5.7 | 9.4 | 10.1 | 9.3 | 6.3 | 6.0 | 5.7 | 5.4 | 5.1 |
| Depreciation, % | 1.06 | 1.63 | 2.53 | 2.45 | 2.99 | 2.13 | 2.13 | 2.13 | 2.13 | 2.13 |
| EBIT | 22.2 | -7.7 | -19.1 | -5.9 | -25.5 | -6.7 | -6.4 | -6.1 | -5.8 | -5.5 |
| EBIT, % | 5.52 | -2.2 | -5.11 | -1.42 | -8.18 | -2.28 | -2.28 | -2.28 | -2.28 | -2.28 |
| Total Cash | 6.4 | 27.4 | 5.2 | 26.0 | 25.7 | 15.0 | 14.2 | 13.5 | 12.8 | 12.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 70.4 | 73.1 | 69.4 | 72.5 | 67.8 | 56.9 | 54.0 | 51.3 | 48.7 | 46.2 |
| Account Receivables, % | 17.46 | 20.91 | 18.6 | 17.56 | 21.75 | 19.26 | 19.26 | 19.26 | 19.26 | 19.26 |
| Inventories | 49.7 | 47.9 | 57.8 | 44.7 | 27.5 | 36.2 | 34.4 | 32.6 | 30.9 | 29.4 |
| Inventories, % | 12.33 | 13.7 | 15.5 | 10.84 | 8.84 | 12.24 | 12.24 | 12.24 | 12.24 | 12.24 |
| Accounts Payable | 36.9 | 35.2 | 34.2 | 35.7 | 26.1 | 26.9 | 25.5 | 24.2 | 23.0 | 21.8 |
| Accounts Payable, % | 9.17 | 10.08 | 9.18 | 8.65 | 8.37 | 9.09 | 9.09 | 9.09 | 9.09 | 9.09 |
| Capital Expenditure | -2.6 | -6.9 | -6.3 | -12.6 | -5.9 | -5.5 | -5.2 | -4.9 | -4.7 | -4.4 |
| Capital Expenditure, % | -0.65343 | -1.98 | -1.69 | -3.05 | -1.88 | -1.85 | -1.85 | -1.85 | -1.85 | -1.85 |
| Tax Rate, % | -1.75 | -1.75 | -1.75 | -1.75 | -1.75 | -1.75 | -1.75 | -1.75 | -1.75 | -1.75 |
| EBITAT | 26.3 | -7.8 | -19.9 | -6.2 | -25.9 | -6.7 | -6.4 | -6.1 | -5.8 | -5.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -55.2 | -11.6 | -24.0 | 2.8 | -10.2 | -2.9 | -2.2 | -2.1 | -2.0 | -1.9 |
| WACC, % | 16.2 | 16.2 | 16.2 | 16.2 | 16.2 | 16.2 | 16.2 | 16.2 | 16.2 | 16.2 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -7.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -2 | |||||||||
| Terminal Value | -14 | |||||||||
| Present Terminal Value | -6 | |||||||||
| Enterprise Value | -14 | |||||||||
| Net Debt | 94 | |||||||||
| Equity Value | -108 | |||||||||
| Diluted Shares Outstanding, MM | 5 | |||||||||
| Equity Value Per Share | -22.78 |
What You Will Receive
- Pre-Configured Financial Model: Quantum Corporation’s actual data allows for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, margins, WACC, and other essential metrics.
- Real-Time Calculations: Automatic updates ensure you see results instantly as you make adjustments.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Designed for adaptability, enabling ongoing use for in-depth forecasts.
Key Features
- Real-Life QMCO Data: Pre-filled with Quantum Corporation’s historical financials and forward-looking projections.
- Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
- Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
- User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.
How It Works
- Step 1: Download the Excel file for Quantum Corporation (QMCO).
- Step 2: Review Quantum’s pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the results and utilize the outputs for your investment decisions.
Why Choose Quantum Corporation (QMCO)?
- Innovative Solutions: Cutting-edge technology that enhances operational efficiency.
- Proven Track Record: Established success in delivering reliable data storage and management solutions.
- Scalable Options: Flexible products that grow with your business needs.
- User-Friendly Interface: Intuitive design that simplifies complex processes for all users.
- Expert Support: Dedicated team of professionals ready to assist you at every step.
Who Should Use This Product?
- Investors: Accurately evaluate Quantum Corporation’s (QMCO) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Quantum Corporation (QMCO).
- Consultants: Efficiently customize the template for valuation reports tailored to Quantum Corporation (QMCO) clients.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies, including Quantum Corporation (QMCO).
- Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to Quantum Corporation (QMCO).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Quantum Corporation (QMCO).
- Real-World Data: Historical and projected financials for Quantum Corporation (QMCO) preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Quantum Corporation (QMCO).
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Quantum Corporation (QMCO).
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results regarding Quantum Corporation (QMCO).
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.