Arbe Robotics Ltd. (ARBE) DCF Valuation

Arbe Robotics Ltd. (ARBE) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Arbe Robotics Ltd. (ARBE) 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:

As an investor or analyst, this [Symbol] DCF Calculator is your go-to resource for accurate valuation. Equipped with real data from Arbe Robotics Ltd., you can adjust forecasts and observe the effects in real-time.


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 .0 .3 2.2 3.5 1.5 1.8 2.3 2.8 3.5 4.4
Revenue Growth, % 0 0 577.41 56.38 -58.2 24.54 24.54 24.54 24.54 24.54
EBITDA -24.9 -14.7 -32.9 -47.3 -46.3 -1.1 -1.4 -1.7 -2.1 -2.6
EBITDA, % 100 -4436.75 -1464.47 -1343.47 -3151.56 -60 -60 -60 -60 -60
Depreciation .2 .2 .3 .5 .6 .9 1.1 1.3 1.7 2.1
Depreciation, % 100 68.67 15.21 13.68 37.89 47.09 47.09 47.09 47.09 47.09
EBIT -25.1 -15.0 -33.3 -47.7 -46.9 -1.1 -1.4 -1.7 -2.1 -2.6
EBIT, % 100 -4505.42 -1479.68 -1357.15 -3189.46 -60 -60 -60 -60 -60
Total Cash 17.0 3.0 100.8 54.6 44.1 1.8 2.3 2.8 3.5 4.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .9 .2 2.2 1.3
Account Receivables, % 100 266.27 8.31 62.61 85.58
Inventories .0 .0 .1 -1.0 -.1 .3 .3 .4 .5 .6
Inventories, % 100 0.000301204819 5.56 -28.75 -4.69 14.42 14.42 14.42 14.42 14.42
Accounts Payable 2.3 1.2 2.0 1.2 1.1 1.5 1.8 2.3 2.8 3.5
Accounts Payable, % 100 364.16 89.15 35.37 78.16 80.54 80.54 80.54 80.54 80.54
Capital Expenditure -.2 -.2 -.8 -.9 -.2 -.5 -.6 -.7 -.9 -1.1
Capital Expenditure, % 100 -46.99 -34.86 -26.1 -16.94 -24.98 -24.98 -24.98 -24.98 -24.98
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -25.6 -15.6 -47.5 -39.2 -46.9 -1.1 -1.3 -1.6 -2.0 -2.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -23.3 -17.5 -46.6 -41.3 -46.7 -.7 -.8 -1.0 -1.3 -1.6
WACC, % 5.38 5.38 5.38 5.37 5.38 5.38 5.38 5.38 5.38 5.38
PV UFCF
SUM PV UFCF -4.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -2
Terminal Value -49
Present Terminal Value -38
Enterprise Value -42
Net Debt -27
Equity Value -15
Diluted Shares Outstanding, MM 72
Equity Value Per Share -0.21

What You Will Get

  • Real ARBE Financial Data: Pre-filled with Arbe Robotics’ historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Arbe Robotics’ 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

  • Pre-Loaded Data: Arbe Robotics Ltd.'s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: View Arbe Robotics Ltd.'s intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts illustrate valuation results and key metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Arbe Robotics data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Arbe Robotics’ intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Arbe Robotics Ltd. (ARBE)?

  • Accurate Data: Up-to-date Arbe Robotics financials provide trustworthy valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Built-in calculations save you the effort of starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the robotics sector.
  • User-Friendly: Easy-to-navigate design and clear instructions ensure accessibility for all users.

Who Should Use This Product?

  • Investors: Accurately assess Arbe Robotics Ltd.’s (ARBE) market potential before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
  • Consultants: Efficiently customize the template for valuation reports tailored to clients.
  • Entrepreneurs: Acquire insights into advanced financial modeling techniques employed by leading tech firms.
  • Educators: Implement it as a teaching resource to illustrate valuation strategies in the tech sector.

What the Template Contains

  • Pre-Filled Data: Comprehensive historical financials and projections for Arbe Robotics Ltd. (ARBE).
  • Discounted Cash Flow Model: Interactive DCF valuation model featuring automated calculations.
  • Weighted Average Cost of Capital (WACC): A specialized sheet for WACC calculation based on user-defined inputs.
  • Key Financial Ratios: Evaluate Arbe Robotics’ profitability, operational efficiency, and financial leverage.
  • Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax assumptions.
  • Clear Dashboard: Visual charts and tables that encapsulate essential valuation outcomes.

No products were found matching.