Atomera Incorporated (ATOM) DCF Valuation

Atomera Incorporated (ATOM) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Atomera Incorporated (ATOM) 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 an analyst, this (ATOM) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Atomera Incorporated, 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 .5 .1 .4 .4 .6 .6 .7 .8 .9 1.0
Revenue Growth, % 0 -88.37 545.16 -4.5 43.98 12.78 12.78 12.78 12.78 12.78
EBITDA -13.4 -14.7 -15.3 -15.7 -18.2 -.6 -.7 -.8 -.9 -1.0
EBITDA, % -2522.89 -23708.06 -3816.75 -4104.71 -3301.27 -100 -100 -100 -100 -100
Depreciation .2 .2 .3 1.5 1.4 .5 .6 .6 .7 .8
Depreciation, % 33.4 288.71 63.25 394.24 261.64 79.33 79.33 79.33 79.33 79.33
EBIT -13.6 -14.9 -15.5 -17.2 -19.6 -.6 -.7 -.8 -.9 -1.0
EBIT, % -2556.29 -23996.77 -3880 -4498.95 -3562.91 -100 -100 -100 -100 -100
Total Cash 14.9 37.9 28.7 21.2 19.5 .6 .7 .8 .9 1.0
Total Cash, percent .0 .1 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .6
Account Receivables, % 0 0 0 0 114.36
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable .3 .4 .3 .4 .6 .6 .6 .7 .8 .9
Accounts Payable, % 59.1 712.9 84.5 103.93 112.36 88.72 88.72 88.72 88.72 88.72
Capital Expenditure -.1 -.1 -.1 .0 .0 -.2 -.2 -.2 -.3 -.3
Capital Expenditure, % -9.57 -211.29 -27.25 -10.21 -5.64 -30.53 -30.53 -30.53 -30.53 -30.53
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -13.1 -14.7 -15.6 -17.1 -19.6 -.6 -.7 -.8 -.9 -1.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -12.7 -14.5 -15.5 -15.6 -18.6 .1 -.3 -.3 -.4 -.4
WACC, % 11.22 11.22 11.22 11.22 11.22 11.22 11.22 11.22 11.22 11.22
PV UFCF
SUM PV UFCF -.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value -5
Present Terminal Value -3
Enterprise Value -4
Net Debt -9
Equity Value 5
Diluted Shares Outstanding, MM 25
Equity Value Per Share 0.22

What You Will Get

  • Editable Forecast Inputs: Seamlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Atomera Incorporated’s (ATOM) financial data pre-filled to kickstart 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

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

How It Works

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

Why Choose This Calculator for Atomera Incorporated (ATOM)?

  • Accuracy: Utilizes real Atomera financials for precise data analysis.
  • Flexibility: Tailored for users to easily test and adjust inputs as needed.
  • Time-Saving: Avoid the complexities of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected by CFOs.
  • User-Friendly: Intuitive design ensures accessibility for users with varying levels of financial expertise.

Who Should Use This Product?

  • Investors: Evaluate Atomera's valuation before making stock transactions.
  • CFOs and Financial Analysts: Enhance valuation processes and validate financial forecasts.
  • Startup Founders: Discover how established companies like Atomera are assessed in the market.
  • Consultants: Provide detailed valuation analyses for clients seeking insights on Atomera.
  • Students and Educators: Utilize real-time data to practice and instruct on valuation methodologies.

What the Template Contains

  • Pre-Filled Data: Includes Atomera Incorporated'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 Atomera Incorporated'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.