Duos Technologies Group, Inc. (DUOT) DCF Valuation

Duos Technologies Group, Inc. (DUOT) 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

Duos Technologies Group, Inc. (DUOT) 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:

Streamline your process and improve precision with our (DUOT) DCF Calculator! Utilizing actual data from Duos Technologies Group, Inc. and customizable assumptions, this tool empowers you to forecast, analyze, and value (DUOT) like a seasoned investor.


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 13.6 8.0 8.3 15.0 7.5 7.3 7.2 7.1 7.0 6.9
Revenue Growth, % 0 -41.07 2.74 81.75 -50.23 -1.7 -1.7 -1.7 -1.7 -1.7
EBITDA -2.0 -6.1 -5.4 -6.3 -10.4 -4.4 -4.3 -4.2 -4.2 -4.1
EBITDA, % -14.68 -76.38 -65.89 -41.76 -138.77 -59.74 -59.74 -59.74 -59.74 -59.74
Depreciation .4 .5 .5 .6 .9 .5 .4 .4 .4 .4
Depreciation, % 2.92 5.68 6.61 3.9 11.6 6.14 6.14 6.14 6.14 6.14
EBIT -2.4 -6.6 -6.0 -6.9 -11.2 -4.7 -4.6 -4.5 -4.4 -4.4
EBIT, % -17.61 -82.06 -72.5 -45.67 -150.37 -63.57 -63.57 -63.57 -63.57 -63.57
Total Cash .1 4.0 .9 1.1 2.4 1.5 1.5 1.4 1.4 1.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.0 1.3 1.7 3.8 2.1
Account Receivables, % 29.23 16.76 21.09 25.61 28.17
Inventories .0 .1 .3 1.4 1.5 .5 .5 .5 .5 .5
Inventories, % 0.000007330672 1.4 3.61 9.51 20.43 6.99 6.99 6.99 6.99 6.99
Accounts Payable 2.7 .6 1.0 2.3 .6 .9 .9 .9 .9 .9
Accounts Payable, % 19.46 7.55 12.65 15.26 7.97 12.58 12.58 12.58 12.58 12.58
Capital Expenditure -.2 -.3 -.6 -.6 -1.1 -.5 -.4 -.4 -.4 -.4
Capital Expenditure, % -1.61 -3.57 -6.69 -4.3 -14.64 -6.16 -6.16 -6.16 -6.16 -6.16
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -2.5 -6.8 -6.9 -6.8 -11.2 -4.7 -4.6 -4.5 -4.4 -4.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3.6 -6.1 -7.1 -8.9 -11.5 -3.0 -4.6 -4.5 -4.4 -4.3
WACC, % 9.16 9.16 9.16 9.16 9.16 9.16 9.16 9.16 9.16 9.16
PV UFCF
SUM PV UFCF -15.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -4
Terminal Value -62
Present Terminal Value -40
Enterprise Value -56
Net Debt 3
Equity Value -58
Diluted Shares Outstanding, MM 7
Equity Value Per Share -8.10

What You Will Get

  • Comprehensive DUOT Financials: Access historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
  • Dynamic Calculations: Intrinsic value and NPV are automatically computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess Duos Technologies' future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

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

How It Works

  1. Step 1: Download the Excel file for Duos Technologies Group, Inc. (DUOT).
  2. Step 2: Review the pre-filled financial data and forecasts provided for Duos Technologies.
  3. Step 3: Modify essential inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the outputs and utilize the results to inform your investment decisions regarding Duos Technologies Group, Inc. (DUOT).

Why Choose Duos Technologies Group, Inc. (DUOT) Calculator?

  • Accuracy: Utilizes real Duos Technologies financials for precise data.
  • Flexibility: Tailored for users to easily adjust and test various inputs.
  • Time-Saving: Avoid the complexities of constructing a financial model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected by CFOs.
  • User-Friendly: Intuitive interface suitable for users with any level of financial modeling expertise.

Who Should Use This Product?

  • Technology Students: Explore innovative technologies and their applications in real-world scenarios.
  • Researchers: Utilize advanced models to enhance studies in technology and operations.
  • Investors: Evaluate your investment strategies and assess valuation metrics for Duos Technologies Group, Inc. (DUOT).
  • Data Analysts: Optimize your analysis with a customizable framework tailored for tech industry evaluations.
  • Entrepreneurs: Understand the methodologies used by tech firms like Duos Technologies Group, Inc. (DUOT) for strategic planning.

What the Template Contains

  • Preloaded DUOT Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.