GigaMedia Limited (GIGM) DCF Valuation

GigaMedia Limited (GIGM) 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

GigaMedia Limited (GIGM) 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:

Explore GigaMedia Limited's (GIGM) financial outlook with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate GigaMedia Limited's (GIGM) intrinsic value and refine your investment approach.


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 6.6 6.9 5.5 5.6 4.3 3.9 3.5 3.2 2.9 2.6
Revenue Growth, % 0 3.46 -20.12 1.7 -23.16 -9.53 -9.53 -9.53 -9.53 -9.53
EBITDA -2.7 -2.1 -4.0 -3.0 -3.1 -2.1 -1.9 -1.7 -1.6 -1.4
EBITDA, % -40.63 -31.18 -72 -53.5 -72.23 -53.91 -53.91 -53.91 -53.91 -53.91
Depreciation .1 .0 .0 .0 .1 .0 .0 .0 .0 .0
Depreciation, % 1.63 0.11636 0.36417 0.59083 1.28 0.79562 0.79562 0.79562 0.79562 0.79562
EBIT -2.8 -2.2 -4.0 -3.0 -3.2 -2.1 -1.9 -1.7 -1.6 -1.4
EBIT, % -42.26 -31.3 -72.36 -54.09 -73.51 -54.7 -54.7 -54.7 -54.7 -54.7
Total Cash 57.7 45.7 41.5 46.9 38.8 3.9 3.5 3.2 2.9 2.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .4 .3 .3 .6 .2
Account Receivables, % 5.54 4.04 4.83 10.26 5.34
Inventories .6 .4 .7 .4 .0 .3 .2 .2 .2 .2
Inventories, % 9.68 5.64 12.87 6.68 0 6.97 6.97 6.97 6.97 6.97
Accounts Payable .1 .1 .1 .1 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0.96313 1.02 2.15 0.94891 1.03 1.22 1.22 1.22 1.22 1.22
Capital Expenditure -.1 .0 -.1 .0 -.1 .0 .0 .0 .0 .0
Capital Expenditure, % -0.93303 -0.46544 -1.69 -0.57293 -1.35 -1 -1 -1 -1 -1
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -2.7 -.8 -3.4 -3.0 -3.2 -1.8 -1.6 -1.5 -1.3 -1.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3.6 -.5 -3.7 -3.1 -2.5 -2.1 -1.6 -1.4 -1.3 -1.2
WACC, % 6.15 6.08 6.14 6.15 6.15 6.13 6.13 6.13 6.13 6.13
PV UFCF
SUM PV UFCF -6.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1
Terminal Value -29
Present Terminal Value -21
Enterprise Value -28
Net Debt -38
Equity Value 10
Diluted Shares Outstanding, MM 11
Equity Value Per Share 0.92

What You Will Receive

  • Comprehensive Financial Model: GigaMedia Limited’s (GIGM) real data facilitates accurate DCF valuation.
  • Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
  • Professional-Grade Template: An expertly crafted Excel file tailored for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for GigaMedia Limited (GIGM).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for GigaMedia Limited (GIGM).
  • Interactive Dashboard and Charts: Visual representations that encapsulate essential valuation metrics for straightforward analysis.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered GigaMedia Limited (GIGM) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for GigaMedia Limited’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose GigaMedia Limited (GIGM) Calculator?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses for comprehensive evaluations.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes GigaMedia’s intrinsic value and Net Present Value.
  • Preloaded Information: Access historical and projected data for reliable analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants alike.

Who Should Use This Product?

  • Investors: Accurately assess GigaMedia Limited’s (GIGM) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial analysis and reporting.
  • Consultants: Efficiently customize the template for client valuation reports.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies.
  • Educators: Apply it as a teaching resource to illustrate valuation techniques.

What the Template Contains

  • Historical Data: Includes GigaMedia Limited’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate GigaMedia Limited’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of GigaMedia Limited’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.