EMCORE Corporation (EMKR) DCF Valuation

EMCORE Corporation (EMKR) 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

EMCORE Corporation (EMKR) 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:

Gain mastery over your EMCORE Corporation (EMKR) valuation analysis with our sophisticated DCF Calculator! Equipped with real-time EMKR data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of EMCORE Corporation.


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 87.3 110.1 158.4 124.1 97.7 104.3 111.4 119.0 127.1 135.7
Revenue Growth, % 0 26.2 43.87 -21.66 -21.28 6.78 6.78 6.78 6.78 6.78
EBITDA -28.8 -1.4 30.3 -39.1 -22.4 -14.5 -15.5 -16.6 -17.7 -18.9
EBITDA, % -32.99 -1.23 19.11 -31.53 -22.92 -13.91 -13.91 -13.91 -13.91 -13.91
Depreciation 7.1 5.5 4.1 1.7 4.8 4.6 4.9 5.3 5.6 6.0
Depreciation, % 8.18 4.98 2.56 1.39 4.96 4.42 4.42 4.42 4.42 4.42
EBIT -35.9 -6.8 26.2 -40.9 -27.2 -19.1 -20.4 -21.8 -23.3 -24.9
EBIT, % -41.17 -6.21 16.55 -32.92 -27.88 -18.33 -18.33 -18.33 -18.33 -18.33
Total Cash 21.6 30.4 71.6 25.6 26.7 30.4 32.4 34.6 37.0 39.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 19.6 26.9 32.2 17.6 24.0
Account Receivables, % 22.41 24.42 20.33 14.2 24.54
Inventories 24.1 25.5 32.3 37.0 28.9 27.2 29.1 31.1 33.2 35.4
Inventories, % 27.56 23.18 20.39 29.84 29.58 26.11 26.11 26.11 26.11 26.11
Accounts Payable 10.7 16.5 16.7 10.4 9.7 11.7 12.5 13.3 14.2 15.2
Accounts Payable, % 12.26 14.97 10.53 8.36 9.91 11.21 11.21 11.21 11.21 11.21
Capital Expenditure -10.8 -4.5 -5.4 -6.6 -1.9 -5.6 -6.0 -6.4 -6.9 -7.3
Capital Expenditure, % -12.36 -4.1 -3.38 -5.29 -1.9 -5.41 -5.41 -5.41 -5.41 -5.41
Tax Rate, % -54.77 -54.77 -54.77 -54.77 -54.77 -54.77 -54.77 -54.77 -54.77 -54.77
EBITAT -36.0 -6.9 25.6 -40.6 -42.2 -19.0 -20.3 -21.7 -23.2 -24.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -72.5 -9.0 12.4 -41.9 -38.1 -14.5 -24.0 -25.6 -27.3 -29.2
WACC, % 6.76 6.76 6.7 6.75 6.76 6.75 6.75 6.75 6.75 6.75
PV UFCF
SUM PV UFCF -97.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -30
Terminal Value -627
Present Terminal Value -452
Enterprise Value -550
Net Debt 8
Equity Value -559
Diluted Shares Outstanding, MM 5
Equity Value Per Share -108.44

What You Will Get

  • Real EMCORE Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on EMCORE’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Customizable Financial Inputs: Adjust essential metrics such as revenue projections, EBITDA margins, and capital investments.
  • Instant DCF Valuation: Provides immediate calculations for intrinsic value, NPV, and additional financial metrics.
  • High-Precision Accuracy: Relies on EMCORE Corporation's (EMKR) actual financial data for credible valuation results.
  • Effortless Scenario Analysis: Easily examine various assumptions and analyze resulting outcomes.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file for EMCORE Corporation (EMKR).
  2. Step 2: Review EMCORE’s pre-filled financial data and forecasts.
  3. Step 3: Modify key 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 to inform your investment decisions.

Why Choose This Calculator for EMCORE Corporation (EMKR)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for EMCORE Corporation.
  • Adjustable Parameters: Modify the highlighted cells to explore different financial scenarios for EMKR.
  • In-Depth Analysis: Automatically computes EMCORE's intrinsic value and Net Present Value for informed decision-making.
  • Integrated Data: Comes with historical and projected data for precise analysis and starting points.
  • Expert-Level Design: Perfect for financial analysts, investors, and consultants focusing on EMCORE Corporation.

Who Should Use EMCORE Corporation (EMKR)?

  • Individual Investors: Gain insights to make informed decisions regarding the purchase or sale of EMCORE Corporation (EMKR) shares.
  • Financial Analysts: Enhance valuation methodologies with comprehensive financial models tailored for EMCORE Corporation (EMKR).
  • Consultants: Provide clients with accurate and timely valuation analysis of EMCORE Corporation (EMKR).
  • Business Owners: Learn how companies like EMCORE Corporation (EMKR) are valued to inform your own business strategies.
  • Finance Students: Explore valuation techniques through the lens of real-world data related to EMCORE Corporation (EMKR).

What the Template Contains

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