Joby Aviation, Inc. (JOBY) DCF Valuation

Joby Aviation, Inc. (JOBY) 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

Joby Aviation, Inc. (JOBY) 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 analysis and improve precision with our [Symbol] DCF Calculator! Utilizing actual data from Joby Aviation, Inc. and customizable assumptions, this tool enables you to forecast, analyze, and evaluate [Company] as if you were a seasoned investor.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue .0 .0 .0 1.0 1.0 1.0 1.0 1.0 1.0
Revenue Growth, % 0 0 0 0 0 0 0 0 0
EBITDA -106.5 -172.5 -233.8 -441.6 .5 .5 .5 .5 .5
EBITDA, % 100 100 100 -42790.79 50 50 50 50 50
Depreciation 7.4 15.9 24.0 30.5 1.0 1.0 1.0 1.0 1.0
Depreciation, % 100 100 100 2954.75 100 100 100 100 100
EBIT -113.9 -188.4 -257.8 -472.1 .5 .5 .5 .5 .5
EBIT, % 100 100 100 -45745.54 50 50 50 50 50
Total Cash 445.9 1,298.8 1,056.8 1,032.3 1.0 1.0 1.0 1.0 1.0
Total Cash, percent .0 .0 .0 .1 .0 .0 .0 .0 .0
Account Receivables 2.2 2.3 4.0 4.7
Account Receivables, % 100 100 100 451.45
Inventories 2.8 16.8 22.2 .0 .8 .8 .8 .8 .8
Inventories, % 100 100 100 0 75 75 75 75 75
Accounts Payable 4.9 3.6 7.7 3.0 1.0 1.0 1.0 1.0 1.0
Accounts Payable, % 100 100 100 291.28 100 100 100 100 100
Capital Expenditure -23.3 -32.3 -54.9 -30.6 -.3 -.3 -.3 -.3 -.3
Capital Expenditure, % 100 100 100 -2964.83 -25 -25 -25 -25 -25
Tax Rate, % -0.02710022 -0.02710022 -0.02710022 -0.02710022 -0.02710022 -0.02710022 -0.02710022 -0.02710022 -0.02710022
EBITAT -113.9 -178.0 -257.9 -472.2 .5 .5 .5 .5 .5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -129.9 -209.8 -291.9 -455.4 2.2 1.3 1.3 1.3 1.3
WACC, % 13.71 13.71 13.71 13.71 13.71 13.71 13.71 13.71 13.71
PV UFCF
SUM PV UFCF .0 .0 .0 .0 .0 .0 .0 .0 5.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1
Terminal Value 11
Present Terminal Value 6
Enterprise Value 11
Net Debt -173
Equity Value 184
Diluted Shares Outstanding, MM 648
Equity Value Per Share 0.28

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real JOBY financials.
  • Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe how your inputs affect Joby Aviation’s 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

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

How It Works

  1. Download the Template: Gain immediate access to the Excel-based JOBY DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically updates Joby Aviation’s intrinsic value.
  4. Test Scenarios: Explore different assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose Joby Aviation, Inc. (JOBY)?

  • Innovative Technology: Cutting-edge electric vertical takeoff and landing (eVTOL) aircraft designed for sustainable air travel.
  • Environmental Impact: Reduce carbon emissions with our eco-friendly aviation solutions.
  • Industry Leadership: Pioneering advancements in urban air mobility and aerial transportation.
  • Safety First: Robust safety protocols and rigorous testing ensure passenger security.
  • Expert Team: A dedicated group of professionals committed to transforming the future of aviation.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for assessing investments in Joby Aviation, Inc. (JOBY).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights related to Joby Aviation, Inc. (JOBY) for their clients.
  • Students and Educators: Utilize real-world data to enhance financial modeling skills and education.
  • Aviation Enthusiasts: Gain insights into how innovative companies like Joby Aviation, Inc. (JOBY) are valued in the aerospace market.

What the Template Contains

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