SkyWater Technology, Inc. (SKYT) DCF Valuation

SkyWater Technology, Inc. (SKYT) 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

SkyWater Technology, Inc. (SKYT) 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:

Engineered for accuracy, our SKYT DCF Calculator empowers you to evaluate SkyWater Technology, Inc. (SKYT) valuation using real-world financial data, offering complete flexibility to modify all essential parameters for enhanced projections.


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 136.7 140.4 162.8 212.9 286.7 346.9 419.8 508.1 614.8 744.1
Revenue Growth, % 0 2.72 15.96 30.76 34.63 21.02 21.02 21.02 21.02 21.02
EBITDA 3.2 9.6 -23.3 -2.7 14.1 -1.0 -1.2 -1.5 -1.8 -2.1
EBITDA, % 2.36 6.81 -14.3 -1.26 4.93 -0.28871 -0.28871 -0.28871 -0.28871 -0.28871
Depreciation 16.7 18.9 27.4 28.2 28.9 45.6 55.2 66.8 80.9 97.9
Depreciation, % 12.19 13.43 16.81 13.24 10.09 13.15 13.15 13.15 13.15 13.15
EBIT -13.4 -9.3 -50.7 -30.9 -14.8 -46.6 -56.4 -68.3 -82.6 -100.0
EBIT, % -9.82 -6.62 -31.1 -14.5 -5.16 -13.44 -13.44 -13.44 -13.44 -13.44
Total Cash 4.6 7.4 12.9 30.0 18.4 25.7 31.2 37.7 45.6 55.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 62.0 30.0 40.1 62.8 95.8
Account Receivables, % 45.32 21.36 24.64 29.51 33.42
Inventories 16.0 27.2 17.5 13.4 15.3 37.1 44.9 54.3 65.7 79.5
Inventories, % 11.7 19.35 10.75 6.29 5.35 10.69 10.69 10.69 10.69 10.69
Accounts Payable 11.3 16.8 7.6 21.1 19.6 28.9 35.0 42.3 51.2 62.0
Accounts Payable, % 8.23 11.96 4.69 9.91 6.84 8.33 8.33 8.33 8.33 8.33
Capital Expenditure -9.0 -89.9 -36.7 -15.4 -8.6 -71.7 -86.7 -105.0 -127.0 -153.7
Capital Expenditure, % -6.56 -63.98 -22.53 -7.22 -3.01 -20.66 -20.66 -20.66 -20.66 -20.66
Tax Rate, % -20.07 -20.07 -20.07 -20.07 -20.07 -20.07 -20.07 -20.07 -20.07 -20.07
EBITAT -11.0 -12.4 -44.3 -31.6 -17.8 -43.8 -53.0 -64.1 -77.6 -93.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -70.0 -57.0 -63.2 -23.9 -33.8 -93.5 -108.7 -131.6 -159.2 -192.7
WACC, % 21.94 22.2 22.02 22.2 22.2 22.11 22.11 22.11 22.11 22.11
PV UFCF
SUM PV UFCF -364.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -197
Terminal Value -977
Present Terminal Value -360
Enterprise Value -724
Net Debt 54
Equity Value -779
Diluted Shares Outstanding, MM 46
Equity Value Per Share -17.12

What You Will Get

  • Comprehensive SKYT Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Real-Time Calculations: Dynamic computation of intrinsic value and NPV.
  • Scenario Analysis: Evaluate various scenarios to assess SkyWater's future performance.
  • User-Friendly Interface: Designed for industry professionals while remaining accessible to newcomers.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation frameworks tailored for SkyWater Technology, Inc. (SKYT).
  • WACC Calculator: Includes a pre-structured Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Assumptions: Easily adjust growth projections, capital investments, and discount rates.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to SkyWater Technology, Inc. (SKYT).
  • Visual Dashboard and Charts: Graphical representations provide a clear overview of essential valuation metrics for streamlined analysis.

How It Works

  • 1. Access the Template: Download and open the Excel file containing SkyWater Technology, Inc.'s (SKYT) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. Instant Results: The DCF model automatically calculates intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation possibilities.
  • 5. Present with Confidence: Deliver professional valuation insights to back your strategic decisions.

Why Choose This Calculator for SkyWater Technology, Inc. (SKYT)?

  • Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for SkyWater Technology.
  • Customizable Inputs: Modify yellow-highlighted cells to explore various financial scenarios for (SKYT).
  • Detailed Insights: Automatically computes SkyWater’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 (SKYT).

Who Should Use This Product?

  • Investors: Accurately assess SkyWater Technology’s fair value before making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to SkyWater Technology, Inc. (SKYT).
  • Consultants: Efficiently customize the template for valuation reports tailored to clients interested in SkyWater Technology, Inc. (SKYT).
  • Entrepreneurs: Acquire knowledge on financial modeling techniques employed by leading technology firms.
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to the tech industry.

What the Template Contains

  • Pre-Filled Data: Includes SkyWater Technology's historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze SkyWater Technology's profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.