Everspin Technologies, Inc. (MRAM) 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
Everspin Technologies, Inc. (MRAM) Bundle
Gain insight into your Everspin Technologies, Inc. (MRAM) valuation analysis using our sophisticated DCF Calculator! Preloaded with real MRAM data, this Excel template enables you to adjust forecasts and assumptions for an accurate calculation of Everspin's intrinsic value.
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 | 37.5 | 42.0 | 55.1 | 60.0 | 63.8 | 73.1 | 83.7 | 95.9 | 109.9 | 126.0 |
| Revenue Growth, % | 0 | 12.07 | 31.2 | 8.77 | 6.3 | 14.59 | 14.59 | 14.59 | 14.59 | 14.59 |
| EBITDA | -12.2 | -5.6 | 6.3 | 7.4 | 7.1 | -1.6 | -1.8 | -2.1 | -2.4 | -2.8 |
| EBITDA, % | -32.61 | -13.34 | 11.51 | 12.33 | 11.12 | -2.19 | -2.19 | -2.19 | -2.19 | -2.19 |
| Depreciation | 1.7 | 2.0 | 1.5 | 1.0 | 1.2 | 2.3 | 2.6 | 3.0 | 3.4 | 3.9 |
| Depreciation, % | 4.52 | 4.72 | 2.64 | 1.64 | 1.89 | 3.08 | 3.08 | 3.08 | 3.08 | 3.08 |
| EBIT | -13.9 | -7.6 | 4.9 | 6.4 | 5.9 | -3.9 | -4.4 | -5.1 | -5.8 | -6.6 |
| EBIT, % | -37.12 | -18.05 | 8.87 | 10.7 | 9.23 | -5.27 | -5.27 | -5.27 | -5.27 | -5.27 |
| Total Cash | 14.5 | 14.6 | 21.4 | 26.8 | 36.9 | 31.4 | 36.0 | 41.2 | 47.2 | 54.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 5.8 | 7.6 | 8.2 | 10.7 | 11.6 | 12.3 | 14.1 | 16.2 | 18.5 | 21.2 |
| Account Receivables, % | 15.46 | 18.1 | 14.86 | 17.78 | 18.12 | 16.86 | 16.86 | 16.86 | 16.86 | 16.86 |
| Inventories | 7.9 | 5.7 | 6.4 | 6.7 | 8.4 | 10.3 | 11.8 | 13.5 | 15.5 | 17.8 |
| Inventories, % | 20.97 | 13.61 | 11.6 | 11.14 | 13.16 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 |
| Accounts Payable | 2.9 | 2.2 | 1.8 | 2.8 | 2.9 | 3.7 | 4.2 | 4.9 | 5.6 | 6.4 |
| Accounts Payable, % | 7.66 | 5.29 | 3.22 | 4.63 | 4.57 | 5.08 | 5.08 | 5.08 | 5.08 | 5.08 |
| Capital Expenditure | -.9 | -.3 | -1.0 | -2.8 | -1.4 | -1.7 | -2.0 | -2.3 | -2.6 | -3.0 |
| Capital Expenditure, % | -2.3 | -0.76134 | -1.87 | -4.65 | -2.2 | -2.35 | -2.35 | -2.35 | -2.35 | -2.35 |
| Tax Rate, % | -0.17707 | -0.17707 | -0.17707 | -0.17707 | -0.17707 | -0.17707 | -0.17707 | -0.17707 | -0.17707 | -0.17707 |
| EBITAT | -15.1 | -7.8 | 4.9 | 6.4 | 5.9 | -3.9 | -4.4 | -5.1 | -5.8 | -6.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -25.1 | -6.5 | 3.6 | 2.8 | 3.2 | -5.2 | -6.6 | -7.5 | -8.6 | -9.9 |
| WACC, % | 8.54 | 8.54 | 8.54 | 8.54 | 8.54 | 8.54 | 8.54 | 8.54 | 8.54 | 8.54 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -29.0 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | -10 | |||||||||
| Terminal Value | -203 | |||||||||
| Present Terminal Value | -135 | |||||||||
| Enterprise Value | -164 | |||||||||
| Net Debt | -31 | |||||||||
| Equity Value | -132 | |||||||||
| Diluted Shares Outstanding, MM | 21 | |||||||||
| Equity Value Per Share | -6.19 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real Everspin Technologies, Inc. (MRAM) financials.
- Real-World Data: Historical data and forward-looking estimates (as shown in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the impact of your inputs on Everspin Technologies, Inc. (MRAM)'s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Advanced MRAM Technology: Cutting-edge magnetic RAM solutions for high-performance computing.
- Customizable Memory Solutions: Tailor-made memory products to fit diverse application needs.
- Robust Data Retention: Exceptional data retention capabilities ensuring reliability in critical applications.
- Performance Optimization Tools: Tools designed to enhance the efficiency and speed of memory systems.
- Comprehensive Support Services: Dedicated support for integration and optimization of Everspin products.
How It Works
- 1. Access the Template: Download and open the Excel file containing Everspin Technologies, Inc.'s (MRAM) preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
- 3. View Results Instantly: The DCF model will automatically calculate the intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation outcomes for Everspin Technologies, Inc. (MRAM).
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.
Why Choose This Calculator for Everspin Technologies, Inc. (MRAM)?
- Accurate Data: Utilize real Everspin financials for trustworthy valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the tech sector.
- User-Friendly: Easy-to-navigate design and detailed instructions cater to users of all experience levels.
Who Should Use This Product?
- Investors: Assess Everspin Technologies' (MRAM) market performance before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and evaluate financial forecasts.
- Startup Founders: Understand the valuation processes of innovative tech companies like Everspin Technologies.
- Consultants: Provide comprehensive valuation analyses and reports for clients in the tech sector.
- Students and Educators: Utilize industry-specific data to learn and teach valuation strategies effectively.
What the Template Contains
- Pre-Filled Data: Contains Everspin Technologies, Inc.'s (MRAM) historical financials and forecasts.
- Discounted Cash Flow Model: An editable DCF valuation model with automatic calculations tailored for (MRAM).
- Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC based on customized inputs for (MRAM).
- Key Financial Ratios: Assess Everspin's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates specific to (MRAM).
- Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes for (MRAM).