|
Avaliação DCF de Servotronics, Inc. (SVT) |
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
Servotronics, Inc. (SVT) Bundle
Procurando avaliar o valor intrínseco da Servotronics, Inc.? Nossa calculadora DCF (SVT) integra dados reais com extensos recursos de personalização, permitindo refinar suas previsões e fazer escolhas de investimento mais informadas.
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 | 49.8 | 40.6 | 43.8 | 43.6 | 44.9 | 44.0 | 43.1 | 42.3 | 41.4 | 40.6 |
| Revenue Growth, % | 0 | -18.63 | 8.05 | -0.43815 | 2.95 | -2.02 | -2.02 | -2.02 | -2.02 | -2.02 |
| EBITDA | 1.7 | 5.6 | -1.5 | -1.0 | .0 | 1.0 | 1.0 | .9 | .9 | .9 |
| EBITDA, % | 3.38 | 13.73 | -3.45 | -2.36 | -0.08237416 | 2.24 | 2.24 | 2.24 | 2.24 | 2.24 |
| Depreciation | 1.4 | 1.4 | 1.0 | 1.1 | 1.0 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 |
| Depreciation, % | 2.89 | 3.37 | 2.17 | 2.48 | 2.2 | 2.62 | 2.62 | 2.62 | 2.62 | 2.62 |
| EBIT | .2 | 4.2 | -2.5 | -2.1 | -1.0 | -.2 | -.2 | -.2 | -.2 | -.2 |
| EBIT, % | 0.48551 | 10.35 | -5.62 | -4.84 | -2.29 | -0.38185 | -0.38185 | -0.38185 | -0.38185 | -0.38185 |
| Total Cash | 5.9 | 9.5 | 4.0 | .1 | .1 | 4.0 | 3.9 | 3.8 | 3.7 | 3.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 7.6 | 7.2 | 8.5 | 12.1 | 9.3 | 8.9 | 8.7 | 8.5 | 8.3 | 8.2 |
| Account Receivables, % | 15.32 | 17.75 | 19.29 | 27.65 | 20.68 | 20.14 | 20.14 | 20.14 | 20.14 | 20.14 |
| Inventories | 23.4 | 20.1 | 19.0 | 14.2 | 15.8 | 18.3 | 17.9 | 17.6 | 17.2 | 16.9 |
| Inventories, % | 46.96 | 49.64 | 43.46 | 32.54 | 35.23 | 41.57 | 41.57 | 41.57 | 41.57 | 41.57 |
| Accounts Payable | 1.6 | .7 | 1.8 | 2.1 | 2.4 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 |
| Accounts Payable, % | 3.21 | 1.63 | 4.2 | 4.72 | 5.37 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 |
| Capital Expenditure | -.7 | -.3 | -1.3 | -.7 | -1.0 | -.8 | -.8 | -.8 | -.7 | -.7 |
| Capital Expenditure, % | -1.46 | -0.65832 | -3.01 | -1.58 | -2.31 | -1.8 | -1.8 | -1.8 | -1.8 | -1.8 |
| Tax Rate, % | -7.84 | -7.84 | -7.84 | -7.84 | -7.84 | -7.84 | -7.84 | -7.84 | -7.84 | -7.84 |
| EBITAT | .4 | 4.2 | -1.9 | -9.3 | -1.1 | -.2 | -.2 | -.2 | -.2 | -.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -28.3 | 8.1 | -1.3 | -7.5 | .3 | -2.6 | .7 | .7 | .7 | .7 |
| WACC, % | 6.59 | 6.59 | 6.23 | 6.59 | 6.59 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1 | |||||||||
| Terminal Value | 15 | |||||||||
| Present Terminal Value | 11 | |||||||||
| Enterprise Value | 11 | |||||||||
| Net Debt | 2 | |||||||||
| Equity Value | 9 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | 3.45 |
What You Will Get
- Real SVT Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Automatic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess Servotronics' future performance.
- User-Friendly Design: Designed for professionals while remaining accessible to newcomers.
Key Features
- 🔍 Real-Life SVT Financials: Pre-filled historical and projected data for Servotronics, Inc. (SVT).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Servotronics’ intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Servotronics’ valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download the Template: Gain immediate access to the Excel-based SVT DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Servotronics’ intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential valuation shifts.
- Analyze and Decide: Leverage the results to inform your investment or financial analysis.
Why Choose This Calculator for Servotronics, Inc. (SVT)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Modify parameters easily to suit your specific analysis needs.
- Real-Time Feedback: Observe immediate changes in Servotronics’ valuation as you adjust the inputs.
- Preloaded Data: Comes with Servotronics’ actual financial information for swift evaluations.
- Relied Upon by Experts: Utilized by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Finance Students: Understand the intricacies of valuation methods and apply them to real-world data, including Servotronics, Inc. (SVT).
- Academics: Utilize established financial models in your teaching or research focused on companies like Servotronics, Inc. (SVT).
- Investors: Evaluate your investment strategies and analyze the valuation metrics for Servotronics, Inc. (SVT).
- Analysts: Enhance your analysis with a customizable DCF model tailored for Servotronics, Inc. (SVT).
- Small Business Owners: Learn from the valuation approaches used for large public entities such as Servotronics, Inc. (SVT).
What the Template Contains
- Pre-Filled Data: Includes Servotronics, Inc.'s (SVT) 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 Servotronics, Inc.'s (SVT) 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.