|
Trio-Tech International (TRT) DCF Valuation
US | Technology | Semiconductors | AMEX
|
- ✓ 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
Trio-Tech International (TRT) Bundle
If you're an investor or analyst, this Trio-Tech International (TRT) DCF Calculator is your go-to resource for accurate valuation. Equipped with real data from Trio-Tech International, you can adjust forecasts and immediately observe the effects.
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 | 34.5 | 32.5 | 44.1 | 43.3 | 42.3 | 45.1 | 48.0 | 51.1 | 54.4 | 57.9 |
| Revenue Growth, % | 0 | -5.81 | 35.74 | -1.85 | -2.17 | 6.48 | 6.48 | 6.48 | 6.48 | 6.48 |
| EBITDA | 4.4 | 2.3 | 6.3 | 7.6 | 5.9 | 5.9 | 6.3 | 6.7 | 7.1 | 7.6 |
| EBITDA, % | 12.87 | 7.04 | 14.19 | 17.51 | 14.04 | 13.13 | 13.13 | 13.13 | 13.13 | 13.13 |
| Depreciation | 3.1 | 3.1 | 3.1 | 5.1 | 4.2 | 4.3 | 4.5 | 4.8 | 5.1 | 5.5 |
| Depreciation, % | 8.99 | 9.42 | 6.98 | 11.76 | 10.01 | 9.43 | 9.43 | 9.43 | 9.43 | 9.43 |
| EBIT | 1.3 | -.8 | 3.2 | 2.5 | 1.7 | 1.7 | 1.8 | 1.9 | 2.0 | 2.1 |
| EBIT, % | 3.88 | -2.38 | 7.21 | 5.75 | 4.03 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 |
| Total Cash | 10.8 | 12.5 | 13.1 | 14.2 | 16.5 | 15.5 | 16.5 | 17.5 | 18.7 | 19.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 6.9 | 9.0 | 12.6 | 10.8 | 11.2 | 11.5 | 12.3 | 13.1 | 13.9 | 14.8 |
| Account Receivables, % | 20.16 | 27.64 | 28.62 | 24.88 | 26.47 | 25.56 | 25.56 | 25.56 | 25.56 | 25.56 |
| Inventories | 1.9 | 2.1 | 2.3 | 2.2 | 3.2 | 2.7 | 2.8 | 3.0 | 3.2 | 3.4 |
| Inventories, % | 5.58 | 6.41 | 5.12 | 4.97 | 7.47 | 5.91 | 5.91 | 5.91 | 5.91 | 5.91 |
| Accounts Payable | 2.6 | 3.7 | 2.4 | 1.7 | 3.2 | 3.2 | 3.4 | 3.6 | 3.9 | 4.1 |
| Accounts Payable, % | 7.51 | 11.4 | 5.45 | 3.84 | 7.5 | 7.14 | 7.14 | 7.14 | 7.14 | 7.14 |
| Capital Expenditure | -1.0 | -1.1 | -1.5 | -4.5 | -.5 | -1.9 | -2.1 | -2.2 | -2.3 | -2.5 |
| Capital Expenditure, % | -2.95 | -3.43 | -3.33 | -10.4 | -1.28 | -4.28 | -4.28 | -4.28 | -4.28 | -4.28 |
| Tax Rate, % | 35.54 | 35.54 | 35.54 | 35.54 | 35.54 | 35.54 | 35.54 | 35.54 | 35.54 | 35.54 |
| EBITAT | 1.0 | -1.0 | 2.5 | 1.6 | 1.1 | 1.3 | 1.4 | 1.4 | 1.5 | 1.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -3.2 | -.1 | -1.0 | 3.4 | 4.9 | 3.8 | 3.1 | 3.3 | 3.5 | 3.8 |
| WACC, % | 8.69 | 8.81 | 8.71 | 8.65 | 8.65 | 8.7 | 8.7 | 8.7 | 8.7 | 8.7 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 13.7 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 4 | |||||||||
| Terminal Value | 46 | |||||||||
| Present Terminal Value | 30 | |||||||||
| Enterprise Value | 44 | |||||||||
| Net Debt | -7 | |||||||||
| Equity Value | 51 | |||||||||
| Diluted Shares Outstanding, MM | 4 | |||||||||
| Equity Value Per Share | 11.93 |
What You Will Get
- Real Trio-Tech Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Trio-Tech International (TRT).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Trio-Tech International (TRT).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Trio-Tech International’s (TRT) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Trio-Tech International (TRT).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Trio-Tech International (TRT).
Key Features
- Comprehensive Financial Data: Gain access to precise historical records and future forecasts for Trio-Tech International (TRT).
- Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly graphs and summaries to effectively display your valuation findings.
- Suitable for All Skill Levels: An easy-to-navigate format designed for investors, CFOs, and consultants alike.
How It Works
- 1. Access the Template: Download and open the Excel file containing Trio-Tech International's (TRT) preloaded data.
- 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to examine different valuation results.
- 5. Utilize with Assurance: Present expert valuation insights to bolster your decision-making.
Why Choose This Calculator for Trio-Tech International (TRT)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Financials: Trio-Tech International’s historical and projected financial data preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance ensures a smooth user experience.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Trio-Tech International (TRT) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Trio-Tech International (TRT).
- Consultants: Deliver professional valuation insights on Trio-Tech International (TRT) to clients quickly and accurately.
- Business Owners: Understand how companies like Trio-Tech International (TRT) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Trio-Tech International (TRT).
What the Trio-Tech International (TRT) Template Contains
- Comprehensive DCF Model: Editable template featuring thorough valuation calculations.
- Real-World Data: Trio-Tech's historical and projected financials preloaded for analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable 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.