MicroVision, Inc. (MVIS) DCF Valuation

MicroVision, Inc. (MVIS) 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

MicroVision, Inc. (MVIS) 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:

Whether you’re an investor or analyst, this (MVIS) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from MicroVision, Inc., you can adjust forecasts and instantly view the effects.


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 8.9 3.1 2.5 .7 7.3 6.2 5.3 4.5 3.9 3.3
Revenue Growth, % 0 -65.23 -19.09 -73.44 993.22 -14.44 -14.44 -14.44 -14.44 -14.44
EBITDA -25.3 -13.1 -42.4 -50.8 -81.0 -6.2 -5.3 -4.5 -3.9 -3.3
EBITDA, % -284.47 -424.01 -1696.2 -7657.38 -1116.48 -100 -100 -100 -100 -100
Depreciation 1.2 1.0 1.5 2.2 7.9 3.8 3.2 2.8 2.4 2.0
Depreciation, % 13.56 31.17 58.56 338.25 108.33 60.66 60.66 60.66 60.66 60.66
EBIT -26.5 -14.1 -43.9 -53.1 -88.9 -6.2 -5.3 -4.5 -3.9 -3.3
EBIT, % -298.03 -455.18 -1754.76 -7995.63 -1224.81 -100 -100 -100 -100 -100
Total Cash 5.8 16.9 115.4 82.7 73.8 5.8 4.9 4.2 3.6 3.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.1 .0 .0 .0 .9
Account Receivables, % 12.14 0 0 0 13.07
Inventories .2 .0 1.8 1.9 3.9 2.8 2.4 2.1 1.8 1.5
Inventories, % 2.16 0 71.2 280.27 53.37 45.35 45.35 45.35 45.35 45.35
Accounts Payable 1.9 .6 3.6 2.1 2.3 3.4 2.9 2.5 2.1 1.8
Accounts Payable, % 21.06 20.39 143.36 310.39 31.29 54.55 54.55 54.55 54.55 54.55
Capital Expenditure -.7 -.4 -2.5 -4.4 -1.9 -3.1 -2.6 -2.3 -1.9 -1.6
Capital Expenditure, % -8.38 -13.01 -99.72 -656.48 -26.66 -49.55 -49.55 -49.55 -49.55 -49.55
Tax Rate, % -1.4 -1.4 -1.4 -1.4 -1.4 -1.4 -1.4 -1.4 -1.4 -1.4
EBITAT -24.8 -12.6 -41.7 -52.3 -90.2 -5.9 -5.1 -4.3 -3.7 -3.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -23.8 -12.0 -41.5 -56.0 -87.0 -2.4 -4.5 -3.9 -3.3 -2.8
WACC, % 18 17.99 18 18.01 18.01 18 18 18 18 18
PV UFCF
SUM PV UFCF -10.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -3
Terminal Value -18
Present Terminal Value -8
Enterprise Value -18
Net Debt -30
Equity Value 12
Diluted Shares Outstanding, MM 183
Equity Value Per Share 0.06

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to create various scenarios.
  • Real-World Data: MicroVision, Inc.'s (MVIS) financial data pre-filled to accelerate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive Historical Data: MicroVision, Inc.'s (MVIS) past financial statements and projected forecasts are readily available.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Valuation: Instantly view the recalculated intrinsic value of MicroVision, Inc. (MVIS).
  • Intuitive Visualizations: Dashboard graphics present valuation outcomes and essential metrics clearly.
  • Designed for Precision: A reliable resource tailored for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template featuring MicroVision, Inc.'s (MVIS) data.
  • Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Immediately see the updated results, including MicroVision, Inc.'s (MVIS) intrinsic value.
  • Step 5: Utilize the outputs to make well-informed investment decisions or create reports.

Why Choose This Calculator for MicroVision, Inc. (MVIS)?

  • User-Friendly Interface: Tailored for both novices and seasoned users.
  • Customizable Parameters: Adjust inputs effortlessly to suit your financial analysis.
  • Real-Time Feedback: Observe immediate updates to MicroVision’s valuation as you tweak the parameters.
  • Pre-Configured Data: Comes with MicroVision’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?

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

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for MicroVision, Inc. (MVIS).
  • Real-World Data: MicroVision's historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into MicroVision's performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to MicroVision, Inc. (MVIS).
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results relevant to MicroVision, Inc. (MVIS).

No products were found matching.