AgEagle Aerial Systems, Inc. (UAVS) DCF Valuation

AgEagle Aerial Systems, Inc. (UAVS) 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

AgEagle Aerial Systems, Inc. (UAVS) 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:

Looking to determine AgEagle Aerial Systems, Inc.'s intrinsic value? Our (UAVS) DCF Calculator integrates real-world data with comprehensive customization features, allowing you to adjust forecasts and enhance your investment choices.


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 .3 1.3 9.8 19.1 13.7 22.9 38.3 63.9 106.6 177.9
Revenue Growth, % 0 333.26 659.38 95.62 -28.03 66.9 66.9 66.9 66.9 66.9
EBITDA -2.4 -4.8 -28.6 -53.8 -39.2 -22.9 -38.3 -63.9 -106.6 -177.9
EBITDA, % -792.31 -370.18 -292.99 -281.63 -284.91 -100 -100 -100 -100 -100
Depreciation .2 .2 1.5 4.4 .0 5.0 8.4 14.0 23.4 39.1
Depreciation, % 57.84 13.51 15.39 23.14 0 21.98 21.98 21.98 21.98 21.98
EBIT -2.5 -4.9 -30.1 -58.2 -39.2 -22.9 -38.3 -63.9 -106.6 -177.9
EBIT, % -850.15 -383.69 -308.38 -304.77 -284.91 -100 -100 -100 -100 -100
Total Cash .7 23.9 14.6 4.3 .8 15.1 25.2 42.0 70.1 117.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .1 .6 3.1 2.4 2.1
Account Receivables, % 22.19 46.68 31.49 12.56 14.97
Inventories .2 .1 4.0 6.7 6.9 9.7 16.2 27.1 45.2 75.5
Inventories, % 74.55 10.55 41.37 35.01 50.58 42.41 42.41 42.41 42.41 42.41
Accounts Payable .1 .2 2.5 1.8 3.1 4.1 6.9 11.5 19.1 31.9
Accounts Payable, % 19.36 12.43 25.89 9.66 22.29 17.93 17.93 17.93 17.93 17.93
Capital Expenditure .0 -.2 -1.9 -1.7 -.2 -2.4 -4.0 -6.7 -11.2 -18.6
Capital Expenditure, % -8.24 -13.93 -19.48 -9.16 -1.57 -10.47 -10.47 -10.47 -10.47 -10.47
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -2.5 -4.9 -30.2 -93.4 -39.2 -22.9 -38.3 -63.9 -106.6 -177.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2.6 -5.3 -34.6 -93.4 -38.1 -25.8 -41.6 -69.4 -115.7 -193.2
WACC, % 17.99 17.99 17.99 17.99 17.99 17.99 17.99 17.99 17.99 17.99
PV UFCF
SUM PV UFCF -238.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -197
Terminal Value -1,233
Present Terminal Value -539
Enterprise Value -777
Net Debt 8
Equity Value -785
Diluted Shares Outstanding, MM 5
Equity Value Per Share -148.78

What You Will Get

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

Key Features

  • Comprehensive Historical Data: Access AgEagle Aerial Systems, Inc.'s (UAVS) past financial reports and projections.
  • Customizable Parameters: Modify inputs such as WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
  • Real-Time Valuation: Observe the recalculation of AgEagle's (UAVS) intrinsic value instantly.
  • Intuitive Visualizations: Engaging dashboard charts present valuation outcomes and essential metrics.
  • Designed for Precision: A reliable resource for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file for AgEagle Aerial Systems, Inc. (UAVS).
  2. Step 2: Review AgEagle’s pre-filled financial data and forecasts.
  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 assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for investment decisions.

Why Choose This Calculator for AgEagle Aerial Systems, Inc. (UAVS)?

  • Designed for Industry Leaders: A sophisticated tool utilized by UAV analysts, investors, and industry consultants.
  • Accurate Market Data: AgEagle's historical and projected financials integrated for reliable analysis.
  • Dynamic Scenario Analysis: Effortlessly test various forecasts and business assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth calculation experience.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions about buying or selling AgEagle Aerial Systems, Inc. (UAVS) stock.
  • Financial Analysts: Enhance valuation processes with comprehensive and ready-to-use financial models for AgEagle Aerial Systems, Inc. (UAVS).
  • Consultants: Provide clients with accurate and professional valuation insights related to AgEagle Aerial Systems, Inc. (UAVS).
  • Business Owners: Learn how companies like AgEagle Aerial Systems, Inc. (UAVS) are valued to inform your own business strategies.
  • Finance Students: Explore valuation techniques using real-world data and scenarios specific to AgEagle Aerial Systems, Inc. (UAVS).

What the Template Contains

  • Historical Data: Includes AgEagle Aerial Systems, Inc.'s (UAVS) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate AgEagle Aerial Systems, Inc.'s (UAVS) 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 AgEagle Aerial Systems, Inc.'s (UAVS) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.