Sidus Space, Inc. (SIDU) DCF Valuation

Sidus Space, Inc. (SIDU) 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

Sidus Space, Inc. (SIDU) 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:

Discover the true potential of Sidus Space, Inc. (SIDU) with our advanced DCF Calculator! Adjust critical assumptions, experiment with various scenarios, and examine how modifications affect Sidus Space, Inc. (SIDU) valuation—all within one user-friendly Excel template.


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 2.8 1.8 1.4 7.3 6.0 6.3 6.7 7.1 7.5 8.0
Revenue Growth, % 0 -35.42 -22.05 417.73 -18.24 6.07 6.07 6.07 6.07 6.07
EBITDA -1.4 -1.1 -3.3 -11.7 -13.2 -5.2 -5.5 -5.8 -6.2 -6.6
EBITDA, % -50.9 -58.67 -231 -160.86 -221.51 -81.91 -81.91 -81.91 -81.91 -81.91
Depreciation .5 .5 .4 .3 .2 1.0 1.1 1.1 1.2 1.3
Depreciation, % 16.73 25.7 28.04 4.48 3.64 15.72 15.72 15.72 15.72 15.72
EBIT -1.9 -1.5 -3.6 -12.1 -13.4 -5.7 -6.1 -6.4 -6.8 -7.2
EBIT, % -67.63 -84.37 -259.04 -165.34 -225.15 -90.4 -90.4 -90.4 -90.4 -90.4
Total Cash .1 .0 13.7 2.3 1.2 2.0 2.1 2.2 2.3 2.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .5 .3 .6 1.1 1.4
Account Receivables, % 17.37 18.94 40.76 15.01 22.86
Inventories .2 .2 .1 .6 1.2 .7 .7 .8 .8 .9
Inventories, % 5.36 11.4 9.05 8 20.43 10.85 10.85 10.85 10.85 10.85
Accounts Payable .8 .1 .8 1.5 4.7 2.4 2.6 2.7 2.9 3.1
Accounts Payable, % 30.2 3.49 57.79 20.34 79.11 38.18 38.18 38.18 38.18 38.18
Capital Expenditure .0 .0 -.2 -2.1 -7.2 -1.8 -1.9 -2.1 -2.2 -2.3
Capital Expenditure, % -0.19476 -0.24945 -15.46 -28.79 -120.89 -28.94 -28.94 -28.94 -28.94 -28.94
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -1.9 -1.6 -3.7 -18.3 -13.4 -5.7 -6.1 -6.4 -6.8 -7.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1.3 -1.8 -3.0 -20.4 -18.1 -8.4 -6.9 -7.4 -7.8 -8.3
WACC, % 11.54 11.54 11.54 11.54 11.54 11.54 11.54 11.54 11.54 11.54
PV UFCF
SUM PV UFCF -28.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -8
Terminal Value -88
Present Terminal Value -51
Enterprise Value -80
Net Debt 4
Equity Value -83
Diluted Shares Outstanding, MM 1
Equity Value Per Share -134.04

What You Will Get

  • Pre-Filled Financial Model: Sidus Space's actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
  • Instant Calculations: Automatic updates ensure you see results as you make changes.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Sidus Space, Inc. (SIDU).
  • WACC Calculator: Includes a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to the aerospace sector.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Sidus Space's financial outlook.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Sidus Space, Inc. (SIDU).
  • Interactive Dashboard and Charts: Visual representations of key valuation metrics for streamlined analysis and decision-making.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Sidus Space, Inc.'s 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 assumptions.
  5. Step 5: Analyze the outputs and leverage the results for investment decisions.

Why Choose This Calculator for Sidus Space, Inc. (SIDU)?

  • Accuracy: Utilizes real Sidus Space financials for precise data representation.
  • Flexibility: Tailored for users to easily test and adjust inputs as needed.
  • Time-Saving: Avoid the complexities of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use Sidus Space, Inc. (SIDU)?

  • Investors: Assess Sidus Space’s market potential before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Understand how emerging aerospace companies like Sidus Space are appraised.
  • Consultants: Provide clients with comprehensive valuation assessments for their portfolios.
  • Students and Educators: Utilize current data to explore and teach valuation strategies in the aerospace sector.

What the Template Contains

  • Pre-Filled DCF Model: Sidus Space, Inc.'s (SIDU) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to Sidus Space, Inc. (SIDU).
  • Financial Ratios: Evaluate Sidus Space, Inc.'s (SIDU) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios for Sidus Space, Inc. (SIDU).
  • Financial Statements: Annual and quarterly reports of Sidus Space, Inc. (SIDU) to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results for Sidus Space, Inc. (SIDU).

No products were found matching.