SenesTech, Inc. (SNES) DCF Valuation

SenesTech, Inc. (SNES) 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

SenesTech, Inc. (SNES) 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 SenesTech, Inc. (SNES) valuation with this customizable DCF Calculator! Featuring real SenesTech, Inc. (SNES) financials and adjustable forecast inputs, you can test scenarios and uncover SenesTech, Inc. (SNES) 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 .1 .3 .6 1.0 1.2 2.0 3.4 5.7 9.6 16.3
Revenue Growth, % 0 80.42 123.26 76.91 17.08 68.6 68.6 68.6 68.6 68.6
EBITDA -9.6 -7.6 -8.0 -9.5 -7.6 -2.0 -3.4 -5.7 -9.6 -16.3
EBITDA, % -6687.41 -2953.88 -1380.9 -933.27 -634.62 -100 -100 -100 -100 -100
Depreciation .4 .3 .3 .2 .1 1.1 1.9 3.2 5.4 9.2
Depreciation, % 288.81 111.63 52.6 17.96 11.32 56.38 56.38 56.38 56.38 56.38
EBIT -10.0 -7.9 -8.3 -9.7 -7.7 -2.0 -3.4 -5.7 -9.6 -16.3
EBIT, % -6976.22 -3065.5 -1433.51 -951.23 -645.93 -100 -100 -100 -100 -100
Total Cash 1.9 3.6 9.3 4.8 5.4 2.0 3.4 5.7 9.6 16.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .1 .0 .1 .1 .1
Account Receivables, % 104.2 9.69 13.37 11.09 7.96
Inventories 1.2 .9 1.0 .9 .8 1.8 3.1 5.1 8.7 14.6
Inventories, % 825.17 366.28 173.78 83.71 66.64 90.07 90.07 90.07 90.07 90.07
Accounts Payable .3 .4 .3 .5 .2 1.3 2.2 3.7 6.2 10.5
Accounts Payable, % 185.31 156.59 57.81 52.99 12.57 64.68 64.68 64.68 64.68 64.68
Capital Expenditure -.1 -.1 -.1 -.2 -.1 -.6 -1.0 -1.6 -2.7 -4.6
Capital Expenditure, % -49.65 -44.19 -17.36 -17.08 -12.49 -28.15 -28.15 -28.15 -28.15 -28.15
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -10.3 -7.7 -8.0 -9.7 -7.7 -2.0 -3.3 -5.6 -9.5 -16.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -11.0 -7.0 -7.9 -9.4 -8.0 -1.8 -3.1 -5.3 -8.9 -15.0
WACC, % 5.38 5.29 5.28 5.38 5.38 5.34 5.34 5.34 5.34 5.34
PV UFCF
SUM PV UFCF -27.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -15
Terminal Value -458
Present Terminal Value -353
Enterprise Value -381
Net Debt -5
Equity Value -376
Diluted Shares Outstanding, MM 0
Equity Value Per Share -5,614.66

What You Will Get

  • Real SNES Financial Data: Pre-filled with SenesTech’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See SenesTech’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

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

How It Works

  1. Download the Template: Get instant access to the Excel-based SenesTech, Inc. (SNES) DCF Calculator.
  2. Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically updates SenesTech’s intrinsic value.
  4. Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
  5. Analyze and Decide: Use the results to guide your investment or financial analysis.

Why Choose This Calculator for SenesTech, Inc. (SNES)?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
  • Customizable Inputs: Effortlessly adjust parameters to suit your financial assessments.
  • Real-Time Feedback: Observe immediate updates to SenesTech’s valuation as you tweak the inputs.
  • Preloaded Data: Comes equipped with SenesTech’s latest financial information for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Accurately assess SenesTech’s fair value before making investment choices.
  • CFOs: Utilize a high-quality DCF model for financial reporting and analysis.
  • Consultants: Easily customize the template for valuation reports tailored to clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques.

What the Template Contains

  • Pre-Filled DCF Model: SenesTech’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate SenesTech’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

Es wurden keine passenden Produkte gefunden.