Daktronics, Inc. (DAKT) DCF Valuation

Daktronics, Inc. (DAKT) 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

Daktronics, Inc. (DAKT) 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 Daktronics, Inc. (DAKT)'s true potential with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes influence Daktronics, Inc. (DAKT) valuation – all within one convenient Excel template.


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 608.9 482.0 611.0 754.2 818.1 895.4 980.1 1,072.8 1,174.2 1,285.2
Revenue Growth, % 0 -20.84 26.75 23.44 8.47 9.46 9.46 9.46 9.46 9.46
EBITDA -.2 34.2 19.4 43.0 104.9 51.5 56.4 61.7 67.5 73.9
EBITDA, % -0.02742507 7.09 3.18 5.7 12.82 5.75 5.75 5.75 5.75 5.75
Depreciation 17.7 17.1 15.4 17.0 17.7 24.0 26.3 28.7 31.5 34.4
Depreciation, % 2.91 3.54 2.52 2.25 2.17 2.68 2.68 2.68 2.68 2.68
EBIT -17.9 17.1 4.0 26.0 87.1 27.5 30.1 33.0 36.1 39.5
EBIT, % -2.94 3.55 0.66223 3.44 10.65 3.07 3.07 3.07 3.07 3.07
Total Cash 41.6 77.6 21.2 24.5 81.3 70.9 77.6 84.9 93.0 101.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 112.1 102.8 146.2 158.3 173.7
Account Receivables, % 18.41 21.33 23.93 20.99 21.24
Inventories 86.8 74.4 134.4 149.4 138.0 158.2 173.2 189.6 207.5 227.1
Inventories, % 14.25 15.43 22 19.82 16.87 17.67 17.67 17.67 17.67 17.67
Accounts Payable 47.8 40.3 76.3 67.5 60.8 80.7 88.4 96.7 105.9 115.9
Accounts Payable, % 7.86 8.35 12.49 8.95 7.43 9.02 9.02 9.02 9.02 9.02
Capital Expenditure -18.1 -7.9 -20.4 -25.4 -17.0 -24.0 -26.2 -28.7 -31.4 -34.4
Capital Expenditure, % -2.97 -1.64 -3.34 -3.37 -2.08 -2.68 -2.68 -2.68 -2.68 -2.68
Tax Rate, % 35.95 35.95 35.95 35.95 35.95 35.95 35.95 35.95 35.95 35.95
EBITAT 976.3 13.3 2.2 13.3 55.8 13.6 14.8 16.3 17.8 19.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 824.8 36.7 -70.2 -31.0 45.8 -2.6 -10.4 -11.4 -12.5 -13.6
WACC, % 9.21 9.67 9.52 9.51 9.59 9.5 9.5 9.5 9.5 9.5
PV UFCF
SUM PV UFCF -37.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -14
Terminal Value -185
Present Terminal Value -118
Enterprise Value -155
Net Debt -25
Equity Value -130
Diluted Shares Outstanding, MM 47
Equity Value Per Share -2.80

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to create various scenarios.
  • Real-World Data: Daktronics, Inc. (DAKT) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for testing forecasts, validating strategies, and enhancing efficiency.

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as sales growth, operating margin, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
  • High-Precision Accuracy: Incorporates Daktronics’ actual financial data for trustworthy valuation results.
  • Effortless Scenario Analysis: Explore various assumptions and analyze results with ease.
  • Efficiency Booster: Avoid the hassle of creating intricate valuation models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template with Daktronics, Inc. (DAKT) data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Daktronics, Inc. (DAKT)'s intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator for Daktronics, Inc. (DAKT)?

  • Designed for Experts: A sophisticated tool utilized by industry analysts, CFOs, and financial consultants.
  • Comprehensive Data: Daktronics' historical and projected financials integrated for precise calculations.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Clear, step-by-step guidance to navigate the calculation process.

Who Should Use This Product?

  • Investors: Accurately estimate Daktronics, Inc.'s (DAKT) fair value before making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Daktronics, Inc. (DAKT).
  • Consultants: Quickly customize the template for valuation reports tailored to Daktronics, Inc. (DAKT) clients.
  • Entrepreneurs: Acquire insights into financial modeling practices used by leading companies like Daktronics, Inc. (DAKT).
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to Daktronics, Inc. (DAKT).

What the Daktronics Template Contains

  • Preloaded DAK Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.