Napco Security Technologies, Inc. (NSSC) DCF Valuation

Napco Security Technologies, Inc. (NSSC) 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

Napco Security Technologies, Inc. (NSSC) 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:

Enhance your investment strategies with the (NSSC) DCF Calculator! Utilize actual Napco Security Technologies, Inc. financial data, adjust growth projections and expenses, and instantly observe how these changes affect the intrinsic value of (NSSC).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 101.4 114.0 143.6 170.0 188.8 220.9 258.4 302.2 353.5 413.5
Revenue Growth, % 0 12.51 25.92 18.39 11.07 16.97 16.97 16.97 16.97 16.97
EBITDA 14.2 19.6 20.0 32.3 56.0 41.4 48.4 56.7 66.3 77.5
EBITDA, % 13.97 17.21 13.93 18.97 29.65 18.75 18.75 18.75 18.75 18.75
Depreciation 1.5 1.7 1.8 1.9 2.2 2.9 3.3 3.9 4.6 5.3
Depreciation, % 1.47 1.49 1.23 1.14 1.15 1.29 1.29 1.29 1.29 1.29
EBIT 12.7 17.9 18.2 30.3 53.8 38.5 45.1 52.7 61.7 72.2
EBIT, % 12.51 15.72 12.69 17.84 28.5 17.45 17.45 17.45 17.45 17.45
Total Cash 18.2 40.2 46.8 66.8 97.7 78.1 91.4 106.9 125.0 146.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 22.9 28.1 29.2 26.1 32.0
Account Receivables, % 22.62 24.62 20.35 15.38 16.93
Inventories 35.2 25.3 40.8 35.1 34.8 54.9 64.3 75.2 87.9 102.9
Inventories, % 34.76 22.17 28.4 20.63 18.43 24.88 24.88 24.88 24.88 24.88
Accounts Payable 6.5 6.1 11.1 8.1 8.0 12.6 14.7 17.2 20.1 23.6
Accounts Payable, % 6.46 5.34 7.71 4.74 4.22 5.7 5.7 5.7 5.7 5.7
Capital Expenditure -1.6 -1.0 -1.5 -3.0 -1.6 -2.7 -3.1 -3.7 -4.3 -5.0
Capital Expenditure, % -1.59 -0.88306 -1.03 -1.74 -0.84419 -1.22 -1.22 -1.22 -1.22 -1.22
Tax Rate, % 11.65 11.65 11.65 11.65 11.65 11.65 11.65 11.65 11.65 11.65
EBITAT 9.1 15.9 16.4 26.3 47.5 32.8 38.4 44.9 52.6 61.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -42.6 21.0 5.0 31.1 42.5 5.3 23.9 28.0 32.7 38.3
WACC, % 12.13 12.14 12.14 12.14 12.14 12.14 12.14 12.14 12.14 12.14
PV UFCF
SUM PV UFCF 85.9
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 40
Terminal Value 490
Present Terminal Value 276
Enterprise Value 362
Net Debt -60
Equity Value 422
Diluted Shares Outstanding, MM 37
Equity Value Per Share 11.38

What You Will Get

  • Real NSSC Financial Data: Pre-filled with Napco Security Technologies’ historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See NSSC’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

  • Comprehensive Security Data: Gain access to reliable pre-loaded historical data and future projections for Napco Security Technologies, Inc. (NSSC).
  • Tailorable Forecast Inputs: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to easily interpret your valuation findings.
  • Suitable for All Levels: A straightforward, intuitive framework designed for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file for Napco Security Technologies, Inc. (NSSC).
  2. Step 2: Review the pre-filled financial data and forecasts for Napco Security Technologies.
  3. Step 3: Adjust 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 modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose This Calculator for Napco Security Technologies, Inc. (NSSC)?

  • Designed for Experts: A sophisticated tool utilized by security analysts, CFOs, and consultants.
  • Accurate Financial Data: Napco's historical and projected financials preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance walks you through each stage of the process.

Who Should Use Napco Security Technologies, Inc. (NSSC)?

  • Security Professionals: Explore advanced security solutions and implement them in your projects.
  • Academics: Utilize industry-standard security models in your research and teaching.
  • Investors: Evaluate market trends and assess the performance of Napco Security Technologies, Inc. (NSSC) stock.
  • Analysts: Enhance your analysis with a customizable framework for evaluating security technologies.
  • Business Owners: Understand how security solutions impact the operations of large enterprises like Napco Security Technologies, Inc. (NSSC).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Napco Security Technologies historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Napco Security Technologies (NSSC).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.