WiSA Technologies, Inc. (WISA) DCF Valuation

WiSA Technologies, Inc. (WISA) 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

WiSA Technologies, Inc. (WISA) 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:

Reveal the true potential of WiSA Technologies, Inc. (WISA) with our advanced DCF Calculator! Adjust critical assumptions, explore various scenarios, and evaluate how different changes influence WiSA's valuation – all within one comprehensive Excel template.


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 1.7 2.4 6.5 3.4 2.1 2.4 2.7 3.1 3.6 4.1
Revenue Growth, % 0 44.3 172.09 -48.56 -38.1 14.41 14.41 14.41 14.41 14.41
EBITDA -11.9 -11.2 -11.7 -15.1 -21.4 -2.4 -2.7 -3.1 -3.6 -4.1
EBITDA, % -716.63 -467.51 -179.33 -449.6 -1025.4 -100 -100 -100 -100 -100
Depreciation .1 .1 .1 .1 .1 .1 .1 .1 .1 .2
Depreciation, % 5.46 3.91 1.21 3.63 4.7 3.78 3.78 3.78 3.78 3.78
EBIT -12.0 -11.3 -11.8 -15.3 -21.5 -2.4 -2.7 -3.1 -3.6 -4.1
EBIT, % -722.09 -471.42 -180.54 -453.22 -1030.1 -100 -100 -100 -100 -100
Total Cash .3 7.4 13.1 2.9 .4 1.5 1.8 2.0 2.3 2.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .1 .1 .2 .3 .3
Account Receivables, % 6.48 3.54 3.27 8.11 14.11
Inventories 2.7 2.7 4.8 7.1 2.7 2.3 2.6 3.0 3.4 3.9
Inventories, % 160.02 112.65 73.08 210.1 131.4 94.62 94.62 94.62 94.62 94.62
Accounts Payable 1.6 .7 1.5 2.0 2.3 1.5 1.7 1.9 2.2 2.5
Accounts Payable, % 93.28 27.95 23.68 60.68 111.38 61.12 61.12 61.12 61.12 61.12
Capital Expenditure .0 -.1 -.1 .0 -.1 .0 -.1 -.1 -.1 -.1
Capital Expenditure, % -2.1 -2.16 -1.51 -1.28 -2.4 -1.89 -1.89 -1.89 -1.89 -1.89
Tax Rate, % -0.02137095 -0.02137095 -0.02137095 -0.02137095 -0.02137095 -0.02137095 -0.02137095 -0.02137095 -0.02137095 -0.02137095
EBITAT -12.0 -11.3 -11.8 -15.3 -21.5 -2.4 -2.7 -3.1 -3.6 -4.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -13.2 -12.2 -13.2 -17.0 -16.8 -2.6 -2.8 -3.2 -3.7 -4.2
WACC, % 123.96 123.96 123.96 123.96 123.96 123.96 123.96 123.96 123.96 123.96
PV UFCF
SUM PV UFCF -2.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -4
Terminal Value -4
Present Terminal Value 0
Enterprise Value -2
Net Debt 0
Equity Value -2
Diluted Shares Outstanding, MM 0
Equity Value Per Share -35.69

What You Will Get

  • Authentic WiSA Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to evaluate the effects of changes on WiSA Technologies’ fair value.
  • Flexible Excel Template: Designed for quick adjustments, scenario testing, and detailed forecasts.
  • Efficient and Precise: Avoid starting models from scratch while ensuring accuracy and adaptability.

Key Features

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

How It Works

  • Download: Get the pre-prepared Excel file containing WiSA Technologies, Inc.'s (WISA) financial information.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare the results.
  • Make Decisions: Leverage the valuation findings to inform your investment approach.

Why Choose WiSA Technologies, Inc. (WISA) Calculator?

  • Accuracy: Leverages real WiSA financial data for precise calculations.
  • Flexibility: Allows users to experiment with and adjust inputs as needed.
  • Time-Saving: Eliminate the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and attention to detail expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use WiSA Technologies, Inc. (WISA)?

  • Audio Engineers: Explore advanced wireless audio solutions and enhance your projects.
  • Tech Enthusiasts: Stay updated on the latest innovations in wireless audio technology.
  • Content Creators: Improve your production quality with state-of-the-art audio systems.
  • Investors: Analyze market trends and evaluate investment opportunities in the tech sector.
  • Home Theater Aficionados: Discover how WiSA technology can elevate your entertainment experience.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled WiSA Technologies historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for WiSA Technologies, Inc. (WISA).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.