Electro-Sensors, Inc. (ELSE) DCF Valuation

Electro-Sensors, Inc. (ELSE) 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

Electro-Sensors, Inc. (ELSE) 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:

Simplify Electro-Sensors, Inc. (ELSE) valuation with this customizable DCF Calculator! Featuring real Electro-Sensors, Inc. (ELSE) financials and adjustable forecast inputs, you can test scenarios and uncover Electro-Sensors, Inc. (ELSE) fair value in minutes.


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 8.3 7.6 8.6 9.0 8.6 8.7 8.8 8.9 9.0 9.1
Revenue Growth, % 0 -7.71 12.94 4.9 -5.25 1.22 1.22 1.22 1.22 1.22
EBITDA .5 .2 .8 .2 .5 .4 .4 .5 .5 .5
EBITDA, % 6.15 2.51 8.77 2.41 5.53 5.07 5.07 5.07 5.07 5.07
Depreciation .3 .4 .3 .1 .1 .3 .3 .3 .3 .3
Depreciation, % 3.88 4.72 3.43 1.61 1.1 2.95 2.95 2.95 2.95 2.95
EBIT .2 -.2 .5 .1 .4 .2 .2 .2 .2 .2
EBIT, % 2.28 -2.22 5.34 0.80851 4.43 2.13 2.13 2.13 2.13 2.13
Total Cash 8.8 9.1 9.8 9.7 9.9 8.7 8.8 8.9 9.0 9.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.0 1.0 1.0 1.2 1.3
Account Receivables, % 12.55 12.9 11.71 12.98 15
Inventories 1.7 1.6 1.7 1.7 1.8 1.7 1.8 1.8 1.8 1.8
Inventories, % 20.53 20.63 19.32 19.33 20.47 20.05 20.05 20.05 20.05 20.05
Accounts Payable .1 .2 .3 .3 .3 .3 .3 .3 .3 .3
Accounts Payable, % 1.56 2.58 4.05 3.03 3.4 2.93 2.93 2.93 2.93 2.93
Capital Expenditure -.3 .0 -.1 -.1 -.1 -.1 -.1 -.1 -.1 -.1
Capital Expenditure, % -3.11 -0.32804 -1.64 -0.7199 -0.81823 -1.32 -1.32 -1.32 -1.32 -1.32
Tax Rate, % 27.25 27.25 27.25 27.25 27.25 27.25 27.25 27.25 27.25 27.25
EBITAT .2 -.1 .4 .1 .3 .2 .2 .2 .2 .2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2.3 .5 .6 -.1 .2 .4 .3 .3 .3 .3
WACC, % 6.4 6.4 6.4 6.4 6.4 6.4 6.4 6.4 6.4 6.4
PV UFCF
SUM PV UFCF 1.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 7
Present Terminal Value 5
Enterprise Value 6
Net Debt -10
Equity Value 16
Diluted Shares Outstanding, MM 3
Equity Value Per Share 4.66

What You Will Receive

  • Authentic Electro-Sensors Data: Preloaded financial metrics – including revenue and EBIT – derived from actual and forecasted figures.
  • Comprehensive Customization: Modify all key parameters (yellow cells) such as WACC, growth %, and tax rates.
  • Immediate Valuation Adjustments: Automatic recalculations to evaluate the effects of changes on Electro-Sensors’ fair value.
  • Flexible Excel Template: Designed for quick modifications, scenario analysis, and in-depth projections.
  • Efficient and Precise: Eliminate the need to build models from scratch while ensuring accuracy and adaptability.

Key Features

  • Comprehensive ELSE Data: Pre-filled with Electro-Sensors’ historical performance metrics and future projections.
  • Customizable Parameters: Modify revenue growth rates, profit margins, discount rates, tax assumptions, and capital investments.
  • Interactive Valuation Model: Automatically refreshes Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate a range of valuation possibilities.
  • Intuitive Interface: Designed for ease of use, catering to both experienced professionals and newcomers.

How It Works

  • Download: Obtain the pre-configured Excel file featuring Electro-Sensors, Inc.'s (ELSE) financial data.
  • Customize: Modify projections such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly evaluate different outcomes.
  • Make Decisions: Leverage the valuation insights to shape your investment approach.

Why Choose Electro-Sensors, Inc. (ELSE)?

  • Innovative Solutions: Cutting-edge technology tailored for modern industrial applications.
  • Enhanced Performance: Our products are engineered to optimize operational efficiency.
  • Comprehensive Support: Dedicated customer service to assist with all your needs.
  • Proven Reliability: Trusted by industries worldwide for consistent and dependable performance.
  • Expertise You Can Count On: A team of professionals committed to delivering quality and innovation.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions regarding Electro-Sensors, Inc. (ELSE) stock transactions.
  • Financial Analysts: Enhance valuation methods with comprehensive financial models tailored for Electro-Sensors, Inc. (ELSE).
  • Consultants: Provide clients with accurate and timely valuation analyses of Electro-Sensors, Inc. (ELSE).
  • Business Owners: Learn from the valuation strategies of companies like Electro-Sensors, Inc. (ELSE) to inform your own business decisions.
  • Finance Students: Explore valuation principles through the lens of real data and case studies involving Electro-Sensors, Inc. (ELSE).

What the Template Contains

  • Pre-Filled Data: Contains Electro-Sensors, Inc.'s (ELSE) historical financials and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using tailored inputs.
  • Key Financial Ratios: Assess Electro-Sensors, Inc.'s (ELSE) profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
  • Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.

No products were found matching.