Aviat Networks, Inc. (AVNW) 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
Aviat Networks, Inc. (AVNW) Bundle
Explore Aviat Networks, Inc. (AVNW) financial prospects with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and expenses to calculate Aviat Networks, Inc. (AVNW) intrinsic value and refine your investment approach.
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 | 238.6 | 274.9 | 303.0 | 346.6 | 408.1 | 466.8 | 533.9 | 610.8 | 698.6 | 799.1 |
| Revenue Growth, % | 0 | 15.2 | 10.2 | 14.4 | 17.74 | 14.39 | 14.39 | 14.39 | 14.39 | 14.39 |
| EBITDA | 12.6 | 27.5 | 33.4 | 33.8 | 28.3 | 40.1 | 45.9 | 52.5 | 60.1 | 68.7 |
| EBITDA, % | 5.27 | 10 | 11.04 | 9.76 | 6.93 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 |
| Depreciation | 8.8 | 5.0 | 5.5 | 6.8 | 5.0 | 9.8 | 11.3 | 12.9 | 14.7 | 16.8 |
| Depreciation, % | 3.69 | 1.83 | 1.82 | 1.97 | 1.22 | 2.11 | 2.11 | 2.11 | 2.11 | 2.11 |
| EBIT | 3.8 | 22.4 | 27.9 | 27.0 | 23.3 | 30.3 | 34.6 | 39.6 | 45.3 | 51.9 |
| EBIT, % | 1.58 | 8.16 | 9.22 | 7.79 | 5.7 | 6.49 | 6.49 | 6.49 | 6.49 | 6.49 |
| Total Cash | 41.6 | 47.9 | 47.8 | 22.2 | 64.6 | 68.1 | 77.8 | 89.0 | 101.9 | 116.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 72.7 | 85.7 | 119.0 | 167.0 | 248.5 | 196.1 | 224.3 | 256.5 | 293.4 | 335.7 |
| Account Receivables, % | 30.48 | 31.16 | 39.29 | 48.18 | 60.9 | 42 | 42 | 42 | 42 | 42 |
| Inventories | 15.2 | 24.9 | 27.2 | 33.1 | 62.3 | 45.9 | 52.5 | 60.1 | 68.7 | 78.6 |
| Inventories, % | 6.38 | 9.05 | 8.97 | 9.54 | 15.26 | 9.84 | 9.84 | 9.84 | 9.84 | 9.84 |
| Accounts Payable | 32.0 | 32.4 | 42.4 | 60.1 | 92.9 | 74.0 | 84.7 | 96.9 | 110.8 | 126.7 |
| Accounts Payable, % | 13.41 | 11.79 | 13.99 | 17.35 | 22.75 | 15.86 | 15.86 | 15.86 | 15.86 | 15.86 |
| Capital Expenditure | -4.6 | -2.8 | -1.8 | -5.3 | -2.7 | -5.4 | -6.1 | -7.0 | -8.0 | -9.2 |
| Capital Expenditure, % | -1.93 | -1.04 | -0.5915 | -1.54 | -0.6555 | -1.15 | -1.15 | -1.15 | -1.15 | -1.15 |
| Tax Rate, % | 36.35 | 36.35 | 36.35 | 36.35 | 36.35 | 36.35 | 36.35 | 36.35 | 36.35 | 36.35 |
| EBITAT | .3 | 110.1 | 19.4 | 13.5 | 14.8 | 17.6 | 20.1 | 23.0 | 26.3 | 30.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -51.5 | 90.2 | -2.5 | -21.1 | -60.9 | 72.0 | 1.0 | 1.2 | 1.4 | 1.6 |
| WACC, % | 10.55 | 11.35 | 11.09 | 10.92 | 11.04 | 10.99 | 10.99 | 10.99 | 10.99 | 10.99 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 68.4 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 2 | |||||||||
| Terminal Value | 20 | |||||||||
| Present Terminal Value | 12 | |||||||||
| Enterprise Value | 80 | |||||||||
| Net Debt | -12 | |||||||||
| Equity Value | 93 | |||||||||
| Diluted Shares Outstanding, MM | 12 | |||||||||
| Equity Value Per Share | 7.45 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real AVNW financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect Aviat Networks’ valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive AVNW Data: Pre-filled with Aviat Networks’ historical financials and future projections.
- Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures to fit your analysis.
- Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on user-defined inputs.
- Multiple Scenario Analysis: Develop various forecast scenarios to explore different valuation possibilities.
- Intuitive User Interface: Designed to be straightforward and accessible for both professionals and newcomers.
How It Works
- Download the Template: Gain immediate access to the Excel-based AVNW DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates Aviat Networks’ intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Leverage the outcomes to inform your investment or financial analysis.
Why Choose This Calculator for Aviat Networks, Inc. (AVNW)?
- Accurate Data: Up-to-date Aviat Networks financials provide trustworthy valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations save you from starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the telecommunications sector.
- User-Friendly: Simple design and clear instructions ensure accessibility for all users.
Who Should Use Aviat Networks, Inc. (AVNW)?
- Telecommunications Professionals: Enhance your network planning with advanced solutions from a leader in microwave networking.
- Network Engineers: Streamline your projects using cutting-edge technology tailored for reliable connectivity.
- Consultants: Effortlessly customize proposals and presentations with comprehensive data from Aviat's offerings.
- Industry Analysts: Gain insights into market trends and performance metrics with detailed reports and case studies.
- Students and Educators: Utilize real-world applications of networking concepts in academic settings.
What the Aviat Networks, Inc. (AVNW) Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Aviat Networks.
- Real-World Data: Aviat Networks’ historical and projected financials preloaded for in-depth 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 performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics specific to Aviat Networks.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results based on Aviat Networks’ data.