Viavi Solutions Inc. (VIAV) DCF Valuation

Viavi Solutions Inc. (VIAV) 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

Viavi Solutions Inc. (VIAV) 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:

Enhance your investment strategies with the Viavi Solutions Inc. (VIAV) DCF Calculator! Explore authentic financial data, adjust growth projections and expenses, and instantly observe how these adjustments affect the intrinsic value of Viavi Solutions Inc. (VIAV).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 1,136.3 1,198.9 1,292.4 1,106.1 1,000.4 973.7 947.8 922.5 897.9 874.0
Revenue Growth, % 0 5.51 7.8 -14.42 -9.56 -2.67 -2.67 -2.67 -2.67 -2.67
EBITDA 199.8 237.4 260.6 154.1 101.2 158.9 154.7 150.5 146.5 142.6
EBITDA, % 17.58 19.8 20.16 13.93 10.12 16.32 16.32 16.32 16.32 16.32
Depreciation 107.8 102.3 75.4 69.5 58.7 70.1 68.2 66.4 64.7 62.9
Depreciation, % 9.49 8.53 5.83 6.28 5.87 7.2 7.2 7.2 7.2 7.2
EBIT 92.0 135.1 185.2 84.6 42.5 88.8 86.4 84.1 81.9 79.7
EBIT, % 8.1 11.27 14.33 7.65 4.25 9.12 9.12 9.12 9.12 9.12
Total Cash 540.5 699.4 561.3 521.1 491.2 478.2 465.4 453.0 441.0 429.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 235.5 256.5 260.9 231.2 244.9
Account Receivables, % 20.73 21.39 20.19 20.9 24.48
Inventories 83.3 94.9 110.1 116.1 96.5 85.5 83.2 81.0 78.9 76.7
Inventories, % 7.33 7.92 8.52 10.5 9.65 8.78 8.78 8.78 8.78 8.78
Accounts Payable 53.0 63.2 58.3 47.2 50.4 46.3 45.0 43.8 42.7 41.5
Accounts Payable, % 4.66 5.27 4.51 4.27 5.04 4.75 4.75 4.75 4.75 4.75
Capital Expenditure -31.9 -52.1 -72.5 -51.1 -19.5 -37.6 -36.6 -35.7 -34.7 -33.8
Capital Expenditure, % -2.81 -4.35 -5.61 -4.62 -1.95 -3.87 -3.87 -3.87 -3.87 -3.87
Tax Rate, % 322.41 322.41 322.41 322.41 322.41 322.41 322.41 322.41 322.41 322.41
EBITAT 28.1 56.9 44.1 35.5 -94.5 24.6 23.9 23.3 22.7 22.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -161.8 84.7 22.5 66.5 -46.2 99.1 62.2 60.5 58.9 57.3
WACC, % 6.99 7.11 6.92 7.11 6.67 6.96 6.96 6.96 6.96 6.96
PV UFCF
SUM PV UFCF 282.4
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 60
Terminal Value 2,012
Present Terminal Value 1,437
Enterprise Value 1,719
Net Debt 216
Equity Value 1,503
Diluted Shares Outstanding, MM 223
Equity Value Per Share 6.75

What You Will Get

  • Real Viavi Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Viavi Solutions Inc. (VIAV).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Viavi's fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to Viavi Solutions Inc. (VIAV).
  • Time-Saving and Accurate: Eliminate the need to build models from scratch while ensuring precision and flexibility.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Viavi Solutions Inc. (VIAV).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to VIAV.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to suit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for Viavi Solutions Inc. (VIAV).
  • Interactive Dashboard and Charts: Visual representations of key valuation metrics facilitate straightforward analysis.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Viavi Solutions Inc. (VIAV) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Viavi Solutions Inc.'s (VIAV) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Viavi Solutions Inc. (VIAV)?

  • User-Friendly Interface: Tailored for both novice users and seasoned professionals.
  • Customizable Inputs: Easily adjust parameters to suit your specific analysis needs.
  • Real-Time Adjustments: Observe immediate changes to Viavi's valuation as you tweak inputs.
  • Preloaded Data: Comes equipped with Viavi’s actual financial metrics for swift evaluation.
  • 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 Viavi Solutions Inc. (VIAV) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Viavi Solutions Inc. (VIAV).
  • Consultants: Deliver professional valuation insights on Viavi Solutions Inc. (VIAV) to clients quickly and accurately.
  • Business Owners: Understand how technology companies like Viavi Solutions Inc. (VIAV) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Viavi Solutions Inc. (VIAV).

What the Template Contains

  • Pre-Filled DCF Model: Viavi Solutions Inc.’s (VIAV) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Viavi Solutions Inc.’s (VIAV) 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.

No products were found matching.