nLIGHT, Inc. (LASR) DCF Valuation

nLIGHT, Inc. (LASR) 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

nLIGHT, Inc. (LASR) 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:

Explore nLIGHT, Inc. (LASR) financial outlook with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate nLIGHT, Inc. (LASR) intrinsic value and enhance your investment approach.


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 176.6 222.8 270.1 242.1 209.9 222.4 235.6 249.5 264.3 280.0
Revenue Growth, % 0 26.14 21.26 -10.4 -13.28 5.93 5.93 5.93 5.93 5.93
EBITDA -.3 -7.4 -15.2 -35.5 -29.9 -16.9 -17.9 -19.0 -20.1 -21.3
EBITDA, % -0.19534 -3.3 -5.61 -14.68 -14.25 -7.61 -7.61 -7.61 -7.61 -7.61
Depreciation 9.6 16.6 18.3 18.7 16.0 15.6 16.5 17.5 18.5 19.6
Depreciation, % 5.42 7.45 6.78 7.73 7.64 7 7 7 7 7
EBIT -9.9 -24.0 -33.5 -54.2 -45.9 -32.5 -34.4 -36.5 -38.6 -40.9
EBIT, % -5.61 -10.76 -12.39 -22.41 -21.89 -14.61 -14.61 -14.61 -14.61 -14.61
Total Cash 117.3 102.3 146.5 108.2 112.9 117.9 124.9 132.3 140.1 148.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 30.0 37.8 51.2 37.9 46.9
Account Receivables, % 17.01 16.97 18.96 15.66 22.33
Inventories 46.1 54.7 73.7 67.6 52.2 58.1 61.6 65.3 69.1 73.2
Inventories, % 26.12 24.56 27.3 27.93 24.85 26.15 26.15 26.15 26.15 26.15
Accounts Payable 12.7 21.1 26.3 17.5 12.2 17.5 18.6 19.7 20.8 22.1
Accounts Payable, % 7.19 9.45 9.75 7.23 5.8 7.88 7.88 7.88 7.88 7.88
Capital Expenditure -13.6 -24.3 -21.6 -21.7 -5.3 -17.0 -18.0 -19.0 -20.2 -21.4
Capital Expenditure, % -7.72 -10.93 -7.98 -8.97 -2.54 -7.63 -7.63 -7.63 -7.63 -7.63
Tax Rate, % 2.29 2.29 2.29 2.29 2.29 2.29 2.29 2.29 2.29 2.29
EBITAT -18.9 -24.4 -33.1 -54.6 -44.9 -32.3 -34.2 -36.2 -38.3 -40.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -86.4 -40.1 -63.5 -47.0 -33.1 -27.8 -40.5 -42.9 -45.4 -48.1
WACC, % 15.1 15.1 15.1 15.1 15.1 15.1 15.1 15.1 15.1 15.1
PV UFCF
SUM PV UFCF -132.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -49
Terminal Value -374
Present Terminal Value -185
Enterprise Value -318
Net Debt -39
Equity Value -279
Diluted Shares Outstanding, MM 46
Equity Value Per Share -6.05

What You Will Get

  • Pre-Filled Financial Model: nLIGHT, Inc.’s (LASR) actual data facilitates accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Instant Calculations: Real-time updates ensure you see results immediately as changes are made.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for versatility, enabling repeated use for comprehensive forecasts.

Key Features

  • 🔍 Real-Life LASR Financials: Pre-filled historical and projected data for nLIGHT, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate nLIGHT’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize nLIGHT’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file for nLIGHT, Inc. (LASR).
  2. Step 2: Review nLIGHT's pre-filled financial data and projections.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify assumptions.
  5. Step 5: Evaluate the results and utilize them for investment strategies.

Why Choose This Calculator for nLIGHT, Inc. (LASR)?

  • Comprehensive Tool: Offers DCF, WACC, and financial ratio analyses all in one convenient package.
  • Customizable Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • Detailed Insights: Automatically computes nLIGHT’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focused on nLIGHT, Inc. (LASR).

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling nLIGHT, Inc. (LASR) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for nLIGHT, Inc. (LASR).
  • Consultants: Deliver professional valuation insights on nLIGHT, Inc. (LASR) to clients quickly and accurately.
  • Business Owners: Understand how companies like nLIGHT, Inc. (LASR) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to nLIGHT, Inc. (LASR).

What the Template Contains

  • Preloaded LASR 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.

Es wurden keine passenden Produkte gefunden.