Cambium Networks Corporation (CMBM) DCF Valuation

Cambium Networks Corporation (CMBM) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Cambium Networks Corporation (CMBM) Bundle

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

TOTAL:

Discover the true potential of Cambium Networks Corporation (CMBM) with our advanced DCF Calculator! Adjust essential assumptions, explore various scenarios, and evaluate how different factors influence Cambium Networks' valuation – all within one convenient Excel template.


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 267.0 278.5 335.9 296.9 220.2 213.3 206.6 200.1 193.9 187.8
Revenue Growth, % 0 4.28 20.61 -11.6 -25.84 -3.14 -3.14 -3.14 -3.14 -3.14
EBITDA 6.6 30.7 42.9 27.6 -52.1 5.1 4.9 4.8 4.6 4.5
EBITDA, % 2.48 11.03 12.76 9.29 -23.66 2.38 2.38 2.38 2.38 2.38
Depreciation 6.4 7.3 7.0 7.6 9.0 5.9 5.7 5.5 5.3 5.2
Depreciation, % 2.38 2.61 2.08 2.56 4.1 2.75 2.75 2.75 2.75 2.75
EBIT .3 23.5 35.9 20.0 -61.1 -.8 -.8 -.7 -.7 -.7
EBIT, % 0.0954956 8.42 10.68 6.73 -27.76 -0.36483 -0.36483 -0.36483 -0.36483 -0.36483
Total Cash 19.3 62.5 59.3 48.2 18.7 30.7 29.8 28.8 27.9 27.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 58.6 59.5 70.6 89.4 64.3
Account Receivables, % 21.96 21.38 21.03 30.12 29.21
Inventories 41.7 34.0 33.8 57.1 66.9 37.3 36.1 35.0 33.9 32.8
Inventories, % 15.61 12.2 10.06 19.22 30.37 17.49 17.49 17.49 17.49 17.49
Accounts Payable 25.2 30.9 28.2 31.3 19.1 20.5 19.9 19.3 18.7 18.1
Accounts Payable, % 9.44 11.08 8.41 10.54 8.68 9.63 9.63 9.63 9.63 9.63
Capital Expenditure -3.9 -5.1 -10.2 -9.2 -4.6 -4.9 -4.8 -4.6 -4.5 -4.3
Capital Expenditure, % -1.48 -1.82 -3.03 -3.11 -2.08 -2.3 -2.3 -2.3 -2.3 -2.3
Tax Rate, % -21.64 -21.64 -21.64 -21.64 -21.64 -21.64 -21.64 -21.64 -21.64 -21.64
EBITAT .6 24.0 42.1 22.4 -74.4 -.8 -.8 -.7 -.7 -.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -72.0 38.7 25.4 -18.3 -66.8 42.7 2.3 2.3 2.2 2.1
WACC, % 8.11 8.11 8.11 8.11 8.11 8.11 8.11 8.11 8.11 8.11
PV UFCF
SUM PV UFCF 46.3
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 2
Terminal Value 54
Present Terminal Value 36
Enterprise Value 83
Net Debt 15
Equity Value 68
Diluted Shares Outstanding, MM 28
Equity Value Per Share 2.48

What You Will Get

  • Comprehensive CMBM Financials: Access both historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess Cambium's future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Real-Time CMBM Data: Pre-loaded with Cambium Networks' historical performance metrics and future projections.
  • Customizable Assumptions: Modify parameters such as revenue growth, profit margins, discount rates, tax considerations, and capital investments.
  • Adaptive Valuation Framework: Automatically recalculates Net Present Value (NPV) and intrinsic value based on user-defined inputs.
  • Scenario Analysis: Develop various forecasting scenarios to explore different valuation possibilities.
  • Intuitive Interface: Designed to be straightforward and accessible for both seasoned professionals and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template with Cambium Networks Corporation’s (CMBM) data included.
  • Step 2: Explore the pre-filled sheets and understand the key metrics relevant to (CMBM).
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins) specific to (CMBM).
  • Step 4: Instantly view recalculated results, including Cambium Networks Corporation’s (CMBM) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs related to (CMBM).

Why Choose This Calculator for Cambium Networks Corporation (CMBM)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Updates: Observe immediate changes in Cambium Networks’ valuation as you modify inputs.
  • Pre-Loaded Data: Comes equipped with Cambium Networks’ 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?

  • Network Engineers: Develop comprehensive network design models for performance evaluation.
  • Telecommunications Professionals: Assess valuation scenarios to inform strategic decisions.
  • Consultants and Advisors: Deliver precise valuation insights for Cambium Networks Corporation (CMBM) stock.
  • Students and Educators: Utilize real-world data to enhance learning in networking and finance.
  • Technology Investors: Gain insights into how networking companies like Cambium Networks Corporation (CMBM) are valued in the industry.

What the Template Contains

  • Pre-Filled DCF Model: Cambium Networks Corporation's (CMBM) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Cambium Networks Corporation's (CMBM) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.