Impinj, Inc. (PI) DCF Valuation

Impinj, Inc. (PI) 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

Impinj, Inc. (PI) 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:

Streamline your analysis and boost precision with our (PI) DCF Calculator! Utilizing real data from Impinj, Inc. and customizable assumptions, this tool empowers you to forecast, analyze, and value (PI) like a seasoned investor.


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 152.8 138.9 190.3 257.8 307.5 371.1 447.7 540.3 651.9 786.6
Revenue Growth, % 0 -9.1 36.97 35.48 19.29 20.66 20.66 20.66 20.66 20.66
EBITDA -16.2 -41.9 -44.0 -13.5 -27.9 -58.0 -70.0 -84.5 -102.0 -123.0
EBITDA, % -10.59 -30.17 -23.1 -5.25 -9.08 -15.64 -15.64 -15.64 -15.64 -15.64
Depreciation 4.8 4.5 4.6 6.0 13.6 11.6 14.0 16.8 20.3 24.5
Depreciation, % 3.15 3.24 2.42 2.34 4.43 3.12 3.12 3.12 3.12 3.12
EBIT -21.0 -46.4 -48.6 -19.6 -41.6 -69.6 -84.0 -101.3 -122.3 -147.5
EBIT, % -13.74 -33.41 -25.52 -7.6 -13.51 -18.76 -18.76 -18.76 -18.76 -18.76
Total Cash 116.5 106.1 193.3 173.7 113.2 264.8 319.5 385.5 465.2 561.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 23.7 25.0 35.4 50.0 54.9
Account Receivables, % 15.53 18 18.63 19.39 17.86
Inventories 34.2 36.3 22.0 46.4 97.2 81.4 98.2 118.5 142.9 172.5
Inventories, % 22.35 26.15 11.54 18 31.6 21.93 21.93 21.93 21.93 21.93
Accounts Payable 5.6 10.1 11.7 25.0 8.7 22.0 26.6 32.0 38.7 46.6
Accounts Payable, % 3.66 7.3 6.17 9.71 2.82 5.93 5.93 5.93 5.93 5.93
Capital Expenditure -2.4 -3.1 -16.2 -12.1 -18.6 -17.1 -20.7 -24.9 -30.1 -36.3
Capital Expenditure, % -1.59 -2.21 -8.53 -4.69 -6.05 -4.61 -4.61 -4.61 -4.61 -4.61
Tax Rate, % 0.73704 0.73704 0.73704 0.73704 0.73704 0.73704 0.73704 0.73704 0.73704 0.73704
EBITAT -21.2 -46.5 -48.7 -19.7 -41.3 -69.5 -83.9 -101.2 -122.1 -147.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -71.1 -44.0 -54.8 -51.5 -118.3 -57.3 -116.5 -140.6 -169.7 -204.7
WACC, % 12.43 12.43 12.43 12.43 12.43 12.43 12.43 12.43 12.43 12.43
PV UFCF
SUM PV UFCF -462.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -209
Terminal Value -2,002
Present Terminal Value -1,114
Enterprise Value -1,576
Net Debt 200
Equity Value -1,776
Diluted Shares Outstanding, MM 27
Equity Value Per Share -66.39

What You Will Get

  • Real PI Financials: Access to 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 automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Impinj’s future performance.
  • User-Friendly Design: Designed for professionals but easy enough for beginners to navigate.

Key Features

  • Comprehensive Historical Data: Impinj, Inc. (PI) offers access to detailed historical financial statements and pre-filled projections.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
  • Real-Time Valuation: Witness the intrinsic value of Impinj, Inc. (PI) update instantly as you adjust inputs.
  • Intuitive Visualizations: Dashboard graphs present valuation outcomes and essential metrics clearly.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template with Impinj, Inc.'s (PI) 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 Impinj, Inc.'s (PI) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose Impinj, Inc. (PI)?

  • Innovative Technology: Leverage cutting-edge solutions for efficient inventory management.
  • Enhanced Performance: High-quality products ensure reliable and accurate data capture.
  • Flexible Solutions: Customize offerings to meet specific business needs and objectives.
  • User-Friendly Interface: Intuitive design allows for easy integration and operation.
  • Industry Leader: Recognized for excellence by professionals in the RFID space.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessments of Impinj, Inc. (PI).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in investing in Impinj, Inc. (PI).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Tech Enthusiasts: Gain insights into how technology companies like Impinj, Inc. (PI) are appraised in the market.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Impinj, Inc. (PI) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showcasing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Impinj, Inc. (PI).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.

No products were found matching.