ShotSpotter, Inc. (SSTI) DCF Valuation

ShotSpotter, Inc. (SSTI) 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

ShotSpotter, Inc. (SSTI) 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:

Save time and boost precision with our (SSTI) DCF Calculator! Equipped with real ShotSpotter data and customizable assumptions, this tool enables you to forecast, analyze, and assess ShotSpotter, Inc. like a seasoned investor.


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 40.8 45.7 58.2 81.0 92.7 114.3 140.9 173.7 214.2 264.0
Revenue Growth, % 0 12.23 27.16 39.29 14.46 23.28 23.28 23.28 23.28 23.28
EBITDA 6.6 6.9 4.1 7.7 9.2 13.2 16.3 20.1 24.7 30.5
EBITDA, % 16.14 15.04 7.07 9.56 9.89 11.54 11.54 11.54 11.54 11.54
Depreciation 5.0 5.6 6.8 9.2 10.6 13.5 16.6 20.5 25.3 31.2
Depreciation, % 12.23 12.21 11.74 11.36 11.47 11.8 11.8 11.8 11.8 11.8
EBIT 1.6 1.3 -2.7 -1.5 -1.5 -.3 -.4 -.5 -.6 -.7
EBIT, % 3.91 2.83 -4.67 -1.79 -1.58 -0.25988 -0.25988 -0.25988 -0.25988 -0.25988
Total Cash 24.6 16.0 15.6 10.5 5.7 32.3 39.8 49.1 60.5 74.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 13.9 12.9 16.1 31.0 30.7
Account Receivables, % 34.07 28.25 27.74 38.22 33.11
Inventories 1.6 2.1 2.4 .0 .0 2.9 3.6 4.4 5.4 6.7
Inventories, % 4.03 4.52 4.1 0 0 2.53 2.53 2.53 2.53 2.53
Accounts Payable 1.2 1.2 1.6 1.6 3.0 3.1 3.8 4.7 5.8 7.1
Accounts Payable, % 2.89 2.61 2.73 2.02 3.27 2.7 2.7 2.7 2.7 2.7
Capital Expenditure -4.9 -4.1 -7.9 -10.9 -5.1 -12.3 -15.1 -18.6 -23.0 -28.3
Capital Expenditure, % -12.05 -9.03 -13.58 -13.48 -5.45 -10.72 -10.72 -10.72 -10.72 -10.72
Tax Rate, % -79.52 -79.52 -79.52 -79.52 -79.52 -79.52 -79.52 -79.52 -79.52 -79.52
EBITAT 1.6 1.4 -2.7 -1.2 -2.6 -.3 -.4 -.4 -.5 -.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -12.6 3.4 -7.0 -15.3 4.6 -8.1 -7.4 -9.1 -11.2 -13.8
WACC, % 9.68 9.68 9.68 9.65 9.68 9.67 9.67 9.67 9.67 9.67
PV UFCF
SUM PV UFCF -36.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -14
Terminal Value -184
Present Terminal Value -116
Enterprise Value -153
Net Debt 3
Equity Value -155
Diluted Shares Outstanding, MM 12
Equity Value Per Share -12.51

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real SSTI financials.
  • Accurate Data: Historical performance metrics and future projections (displayed in the highlighted cells).
  • Flexible Forecasting: Adjust key assumptions such as revenue growth, EBITDA %, and WACC.
  • Real-Time Calculations: Immediately observe how your inputs affect ShotSpotter’s valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for clarity and ease of navigation, complete with step-by-step guidance.

Key Features

  • Comprehensive Data: ShotSpotter's historical performance metrics and anticipated forecasts.
  • Customizable Parameters: Adjust inputs for WACC, tax rates, revenue growth, and EBITDA margins.
  • Real-Time Insights: Monitor ShotSpotter’s intrinsic value updates instantly.
  • Visual Data Representation: Interactive dashboard displays valuation results and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based SSTI DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically recalculates ShotSpotter’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation fluctuations.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose This Calculator for ShotSpotter, Inc. (SSTI)?

  • Designed for Experts: A sophisticated tool utilized by law enforcement analysts, security consultants, and financial strategists.
  • Accurate Data: ShotSpotter’s historical and projected performance metrics preloaded for precision.
  • Scenario Analysis: Easily test various outcomes and assumptions to see potential impacts.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial indicators.
  • User-Friendly: Intuitive step-by-step guidance simplifies the process for all users.

Who Should Use This Product?

  • Investors: Evaluate ShotSpotter, Inc.'s (SSTI) market performance before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for ShotSpotter, Inc. (SSTI).
  • Startup Founders: Understand the valuation strategies of leading tech firms like ShotSpotter, Inc. (SSTI).
  • Consultants: Create comprehensive valuation reports for clients focusing on ShotSpotter, Inc. (SSTI).
  • Students and Educators: Utilize real-time data from ShotSpotter, Inc. (SSTI) to teach and learn valuation practices.

What the Template Contains

  • Historical Data: Includes ShotSpotter, Inc. (SSTI)’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate ShotSpotter, Inc. (SSTI)’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of ShotSpotter, Inc. (SSTI)’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.