NETGEAR, Inc. (NTGR) DCF Valuation

NETGEAR, Inc. (NTGR) 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

NETGEAR, Inc. (NTGR) 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:

Simplify NETGEAR, Inc. (NTGR) valuation with this customizable DCF Calculator! Featuring real NETGEAR, Inc. (NTGR) financials and adjustable forecast inputs, you can test scenarios and uncover NETGEAR, Inc. (NTGR) fair value in minutes.


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 998.8 1,255.2 1,168.1 932.5 740.8 700.1 661.6 625.3 590.9 558.4
Revenue Growth, % 0 25.68 -6.94 -20.17 -20.55 -5.5 -5.5 -5.5 -5.5 -5.5
EBITDA 26.2 94.5 80.5 -23.8 -25.0 15.6 14.7 13.9 13.1 12.4
EBITDA, % 2.62 7.53 6.89 -2.55 -3.38 2.22 2.22 2.22 2.22 2.22
Depreciation 19.3 18.9 13.9 10.1 7.2 9.4 8.8 8.4 7.9 7.5
Depreciation, % 1.93 1.51 1.19 1.08 0.96661 1.34 1.34 1.34 1.34 1.34
EBIT 6.9 75.5 66.6 -33.9 -32.2 6.2 5.9 5.5 5.2 4.9
EBIT, % 0.68965 6.02 5.7 -3.63 -4.35 0.88574 0.88574 0.88574 0.88574 0.88574
Total Cash 195.7 353.3 271.5 227.4 283.6 187.2 176.9 167.2 158.0 149.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 277.2 337.1 261.2 277.5 185.1
Account Receivables, % 27.75 26.85 22.36 29.76 24.98
Inventories 235.5 172.1 315.7 299.6 248.9 182.1 172.1 162.6 153.7 145.2
Inventories, % 23.58 13.71 27.02 32.13 33.59 26.01 26.01 26.01 26.01 26.01
Accounts Payable 80.5 90.9 73.7 85.6 46.9 52.0 49.1 46.4 43.9 41.5
Accounts Payable, % 8.06 7.24 6.31 9.17 6.32 7.42 7.42 7.42 7.42 7.42
Capital Expenditure -14.2 -10.3 -9.9 -5.8 -5.8 -6.3 -5.9 -5.6 -5.3 -5.0
Capital Expenditure, % -1.42 -0.82027 -0.84447 -0.61739 -0.78276 -0.89793 -0.89793 -0.89793 -0.89793 -0.89793
Tax Rate, % -447.49 -447.49 -447.49 -447.49 -447.49 -447.49 -447.49 -447.49 -447.49 -447.49
EBITAT 6.0 62.2 50.2 -28.5 -176.3 5.3 5.0 4.8 4.5 4.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -421.0 84.7 -30.6 -12.6 -70.5 80.9 25.2 23.8 22.5 21.3
WACC, % 8.14 8.13 8.11 8.13 8.17 8.14 8.14 8.14 8.14 8.14
PV UFCF
SUM PV UFCF 146.1
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 22
Terminal Value 535
Present Terminal Value 362
Enterprise Value 508
Net Debt -135
Equity Value 643
Diluted Shares Outstanding, MM 29
Equity Value Per Share 21.91

What You Will Get

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

Key Features

  • Customizable Network Settings: Adjust essential parameters such as bandwidth allocation, security protocols, and device prioritization.
  • Real-Time Performance Monitoring: Provides instant feedback on network performance, latency, and connectivity issues.
  • Enterprise-Level Reliability: Leverages NETGEAR's proven technology to ensure consistent and dependable network solutions.
  • Flexible Configuration Options: Easily test various network setups and analyze their impact on performance.
  • Efficiency-Boosting Solution: Streamlines network management, reducing the time spent on manual configurations.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review NETGEAR, Inc.'s (NTGR) pre-filled financial data and forecasts.
  3. Step 3: Modify 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 adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the findings for your investment decisions.

Why Choose This Calculator for NETGEAR, Inc. (NTGR)?

  • Accurate Data: Real NETGEAR financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-built calculations save you from starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the tech sector.
  • User-Friendly: Intuitive interface and step-by-step guidance make it accessible for all users.

Who Should Use NETGEAR, Inc. (NTGR)?

  • IT Students: Explore networking concepts and apply them using real-world scenarios.
  • Researchers: Integrate advanced networking models into studies or academic projects.
  • Home Users: Assess your networking needs and discover solutions offered by NETGEAR.
  • Network Engineers: Enhance your projects with customizable configurations from NETGEAR products.
  • Small Business Owners: Understand how to optimize network performance for your business operations.

What the Template Contains

  • Preloaded NTGR Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.