Intevac, Inc. (IVAC) DCF Valuation

Intevac, Inc. (IVAC) 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

Intevac, Inc. (IVAC) 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:

Discover the true potential of Intevac, Inc. (IVAC) with our expert-level DCF Calculator! Adjust essential assumptions, explore various scenarios, and assess how different factors influence Intevac, Inc. (IVAC) valuation – all within one comprehensive Excel template.


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 108.9 97.8 38.5 35.8 52.7 48.6 44.9 41.5 38.3 35.3
Revenue Growth, % 0 -10.16 -60.62 -7.17 47.27 -7.67 -7.67 -7.67 -7.67 -7.67
EBITDA 7.5 -5.4 -19.0 -13.9 -11.7 -10.6 -9.8 -9.1 -8.4 -7.7
EBITDA, % 6.9 -5.52 -49.39 -38.98 -22.23 -21.84 -21.84 -21.84 -21.84 -21.84
Depreciation 3.6 3.5 3.5 1.5 1.5 2.2 2.1 1.9 1.8 1.6
Depreciation, % 3.3 3.56 8.97 4.16 2.92 4.58 4.58 4.58 4.58 4.58
EBIT 3.9 -8.9 -22.5 -15.4 -13.2 -12.8 -11.9 -11.0 -10.1 -9.3
EBIT, % 3.6 -9.08 -58.36 -43.14 -25.15 -26.42 -26.42 -26.42 -26.42 -26.42
Total Cash 36.5 44.2 112.9 94.4 68.8 36.8 34.0 31.4 29.0 26.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 28.6 28.6 14.3 15.8 18.6
Account Receivables, % 26.28 29.28 37.02 44.25 35.34
Inventories 24.9 21.7 5.8 30.0 43.8 22.1 20.4 18.8 17.4 16.1
Inventories, % 22.87 22.17 15.03 83.9 83.16 45.43 45.43 45.43 45.43 45.43
Accounts Payable 4.2 4.3 5.3 11.6 5.8 6.4 5.9 5.4 5.0 4.6
Accounts Payable, % 3.86 4.35 13.81 32.47 11.01 13.1 13.1 13.1 13.1 13.1
Capital Expenditure -4.1 -2.6 -1.2 -1.9 -5.4 -2.5 -2.3 -2.1 -1.9 -1.8
Capital Expenditure, % -3.77 -2.67 -3.11 -5.37 -10.31 -5.05 -5.05 -5.05 -5.05 -5.05
Tax Rate, % -13 -13 -13 -13 -13 -13 -13 -13 -13 -13
EBITAT 1.0 -3.4 -23.1 -16.8 -15.0 -9.3 -8.6 -8.0 -7.4 -6.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -48.8 .7 10.5 -36.7 -41.3 14.6 -6.3 -5.9 -5.4 -5.0
WACC, % 7.64 7.68 7.9 7.9 7.9 7.8 7.8 7.8 7.8 7.8
PV UFCF
SUM PV UFCF -4.1
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) -5
Terminal Value -69
Present Terminal Value -47
Enterprise Value -51
Net Debt -43
Equity Value -8
Diluted Shares Outstanding, MM 26
Equity Value Per Share -0.30

What You Will Get

  • Real IVAC Financial Data: Pre-filled with Intevac’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Intevac’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Real-Life IVAC Data: Pre-filled with Intevac’s historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • Download: Access the pre-configured Excel file containing Intevac, Inc.'s (IVAC) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment approach.

Why Choose Intevac, Inc. (IVAC)?

  • Streamlined Processes: No need to start from scratch – our solutions are ready for immediate implementation.
  • Enhanced Precision: Our reliable data and methodologies minimize errors in your assessments.
  • Completely Adaptable: Customize our offerings to align with your specific needs and forecasts.
  • User-Friendly: Intuitive interfaces and visualizations simplify data interpretation.
  • Endorsed by Professionals: Crafted for experts who prioritize accuracy and effectiveness.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for analyzing Intevac, Inc. (IVAC) within their portfolios.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions for their organizations.
  • Consultants and Advisors: Deliver precise valuation insights regarding Intevac, Inc. (IVAC) to their clients.
  • Students and Educators: Utilize real-world data to enhance learning and practice financial modeling techniques.
  • Tech Enthusiasts: Gain insights into how technology firms like Intevac, Inc. (IVAC) are assessed in the market.

What the Template Contains

  • Pre-Filled Data: Includes Intevac’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 Intevac’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.