NextNav Inc. (NN) DCF Valuation

NextNav Inc. (NN) 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

NextNav Inc. (NN) 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:

Designed for accuracy, our NextNav Inc. (NN) DCF Calculator enables you to evaluate NextNav Inc.'s valuation using real-world financial data, offering complete flexibility to modify all essential parameters for improved projections.


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 .2 .6 .8 3.9 3.9 6.1 9.7 15.3 24.1 38.2
Revenue Growth, % 0 246.95 34.09 414.55 -1.63 58.12 58.12 58.12 58.12 58.12
EBITDA -17.2 -127.0 -40.7 -61.3 -58.7 -6.1 -9.7 -15.3 -24.1 -38.2
EBITDA, % -10467.07 -22324.43 -5335.65 -1561.61 -1520.15 -100 -100 -100 -100 -100
Depreciation .1 .2 1.8 3.7 4.8 4.9 7.8 12.4 19.5 30.9
Depreciation, % 70.12 41.3 233.55 93.5 124.83 80.99 80.99 80.99 80.99 80.99
EBIT -17.3 -127.3 -42.5 -65.0 -63.5 -6.1 -9.7 -15.3 -24.1 -38.2
EBIT, % -10537.2 -22365.73 -5569.2 -1655.12 -1644.98 -100 -100 -100 -100 -100
Total Cash 14.5 8.7 100.1 55.4 85.8 6.1 9.7 15.3 24.1 38.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .1 1.7 2.2 2.3
Account Receivables, % 0 13.53 228.05 55.22 60.38
Inventories .0 5.0 .0 .0 .0 1.2 1.9 3.1 4.8 7.6
Inventories, % 0 878.73 0 0 0 20 20 20 20 20
Accounts Payable .8 .7 .4 1.0 .4 3.6 5.7 9.0 14.2 22.5
Accounts Payable, % 510.37 119.51 58.72 25.96 10.12 58.96 58.96 58.96 58.96 58.96
Capital Expenditure -.1 -7.2 -1.3 -3.6 -2.8 -4.9 -7.7 -12.2 -19.2 -30.4
Capital Expenditure, % -35.98 -1261.51 -168.02 -91.11 -71.23 -79.66 -79.66 -79.66 -79.66 -79.66
Tax Rate, % -0.30903 -0.30903 -0.30903 -0.30903 -0.30903 -0.30903 -0.30903 -0.30903 -0.30903 -0.30903
EBITAT -93.4 -127.3 -42.5 -64.9 -63.7 -6.1 -9.7 -15.3 -24.1 -38.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -92.5 -139.5 -38.9 -64.7 -62.4 -4.5 -9.8 -15.4 -24.4 -38.6
WACC, % 8.81 8.81 8.81 8.81 8.81 8.81 8.81 8.81 8.81 8.81
PV UFCF
SUM PV UFCF -67.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -39
Terminal Value -578
Present Terminal Value -379
Enterprise Value -446
Net Debt -16
Equity Value -431
Diluted Shares Outstanding, MM 108
Equity Value Per Share -3.99

What You Will Get

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

Key Features

  • Customizable Forecast Inputs: Adjust essential parameters such as revenue projections, EBITDA margins, and investment plans.
  • Instant DCF Valuation: Automatically computes intrinsic value, net present value (NPV), and other key metrics in real-time.
  • High-Precision Accuracy: Leverages NextNav Inc.'s (NN) actual financial data for reliable valuation results.
  • Effortless Scenario Testing: Easily explore various assumptions and analyze different outcomes.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template featuring NextNav Inc.'s (NN) data.
  • Step 2: Review the pre-filled sheets to grasp the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including NextNav Inc.'s (NN) intrinsic value.
  • Step 5: Make informed investment choices or create reports using the outputs.

Why Choose NextNav Inc. (NN) Calculator?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for NextNav Inc. (NN).
  • Flexible Inputs: Modify highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes NextNav Inc.'s intrinsic value and Net Present Value.
  • Data-Driven: Historical and projected data provide reliable benchmarks for analysis.
  • Expert Level: Perfect for financial analysts, investors, and business advisors focusing on NextNav Inc. (NN).

Who Should Use This Product?

  • Investors: Assess NextNav Inc.'s (NN) fair value to inform investment choices.
  • CFOs: Utilize a robust DCF model for accurate financial reporting and analysis.
  • Consultants: Easily customize the template for client valuation reports.
  • Entrepreneurs: Discover financial modeling techniques employed by leading companies.
  • Educators: Implement it as a resource to teach valuation methodologies effectively.

What the Template Contains

  • Pre-Filled Data: Includes NextNav Inc.’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 NextNav Inc.’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.