Owlet, Inc. (OWLT) DCF Valuation

Owlet, Inc. (OWLT) 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

Owlet, Inc. (OWLT) 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 Owlet, Inc. (OWLT) DCF Calculator allows you to evaluate Owlet's valuation using real-world financial data while providing 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 49.8 75.4 75.8 69.2 54.0 56.9 59.9 63.1 66.5 70.0
Revenue Growth, % 0 51.41 0.5265 -8.71 -21.95 5.32 5.32 5.32 5.32 5.32
EBITDA -16.5 -8.2 -42.7 -75.5 -27.5 -28.6 -30.1 -31.7 -33.4 -35.2
EBITDA, % -33.14 -10.94 -56.34 -109.15 -50.9 -50.26 -50.26 -50.26 -50.26 -50.26
Depreciation .5 .9 1.1 2.7 2.2 1.3 1.4 1.5 1.6 1.6
Depreciation, % 1.09 1.16 1.49 3.86 4.09 2.34 2.34 2.34 2.34 2.34
EBIT -17.1 -9.1 -43.8 -78.2 -29.7 -29.5 -31.1 -32.7 -34.4 -36.3
EBIT, % -34.24 -12.09 -57.84 -113.01 -54.99 -51.83 -51.83 -51.83 -51.83 -51.83
Total Cash 11.7 17.0 95.1 11.2 16.6 22.0 23.1 24.4 25.6 27.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 7.8 10.5 10.5 16.0 14.0
Account Receivables, % 15.59 13.96 13.81 23.06 25.87
Inventories 4.9 7.9 18.0 18.5 6.5 9.4 9.9 10.4 11.0 11.6
Inventories, % 9.76 10.49 23.75 26.73 12.02 16.55 16.55 16.55 16.55 16.55
Accounts Payable 8.1 16.4 27.8 30.4 13.7 16.4 17.2 18.2 19.1 20.1
Accounts Payable, % 16.29 21.72 36.63 43.98 25.33 28.79 28.79 28.79 28.79 28.79
Capital Expenditure -1.6 -1.1 -2.0 -1.6 -.1 -1.1 -1.1 -1.2 -1.3 -1.3
Capital Expenditure, % -3.14 -1.4 -2.66 -2.26 -0.10924 -1.91 -1.91 -1.91 -1.91 -1.91
Tax Rate, % -0.03040345 -0.03040345 -0.03040345 -0.03040345 -0.03040345 -0.03040345 -0.03040345 -0.03040345 -0.03040345 -0.03040345
EBITAT -17.1 -9.1 -60.0 -78.2 -29.7 -29.5 -31.1 -32.7 -34.4 -36.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -22.6 -6.9 -59.6 -80.4 -30.3 -26.0 -31.0 -32.6 -34.4 -36.2
WACC, % 14.37 14.37 14.37 14.37 14.37 14.37 14.37 14.37 14.37 14.37
PV UFCF
SUM PV UFCF -106.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -37
Terminal Value -298
Present Terminal Value -152
Enterprise Value -259
Net Debt -1
Equity Value -258
Diluted Shares Outstanding, MM 8
Equity Value Per Share -31.16

What You Will Get

  • Real OWLT Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Real-Time Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Owlet’s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive Data: Owlet’s historical financial statements and pre-filled projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: View Owlet’s intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard graphs present valuation outcomes and essential metrics.
  • Designed for Precision: A specialized tool for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template with Owlet, Inc.'s (OWLT) data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Owlet, Inc.'s (OWLT) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned users.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Feedback: Observe immediate updates to Owlet, Inc. (OWLT)’s valuation as you modify inputs.
  • Preloaded Data: Comes equipped with Owlet, Inc. (OWLT)’s latest financial information for swift evaluations.
  • Preferred by Experts: Widely utilized by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Parents: Understand how Owlet's monitoring technology can enhance your baby's safety and sleep quality.
  • Pediatricians: Integrate Owlet's data-driven insights into patient care and family consultations.
  • Investors: Evaluate potential returns and market trends related to Owlet, Inc. (OWLT).
  • Health Enthusiasts: Explore the benefits of sleep monitoring and how it can improve overall wellness.
  • Retailers: Discover the growing demand for smart baby products and how to position Owlet in your inventory.

What the Template Contains

  • Pre-Filled DCF Model: Owlet, Inc.’s (OWLT) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Owlet, Inc.’s (OWLT) 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.