Energous Corporation (WATT) DCF Valuation

Energous Corporation (WATT) 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

Energous Corporation (WATT) 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:

Explore Energous Corporation's (WATT) financial prospects with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and expenses to calculate the intrinsic value of Energous Corporation (WATT) and refine your investment approach.


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 .3 .8 .9 .5 .6 .8 1.1 1.5 2.0
Revenue Growth, % 0 63.56 131.19 12.49 -44.3 32.94 32.94 32.94 32.94 32.94
EBITDA -38.0 -30.8 -37.2 -25.3 -21.6 -.6 -.8 -1.1 -1.5 -2.0
EBITDA, % -18999.75 -9402.34 -4909.85 -2971.69 -4545.31 -100 -100 -100 -100 -100
Depreciation .8 1.1 .9 1.0 .2 .6 .7 1.0 1.3 1.7
Depreciation, % 390.33 342.32 123.22 114.72 39.48 87.9 87.9 87.9 87.9 87.9
EBIT -38.8 -31.9 -38.1 -26.3 -21.7 -.6 -.8 -1.1 -1.5 -2.0
EBIT, % -19390.09 -9744.67 -5033.07 -3086.41 -4584.79 -100 -100 -100 -100 -100
Total Cash 21.7 50.7 49.1 26.3 13.9 .6 .8 1.1 1.5 2.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .1 .1 .3 .1 .1
Account Receivables, % 31.55 23.17 37.47 16.84 21.42
Inventories .0 .0 .0 .1 .4 .1 .2 .2 .3 .4
Inventories, % 0.000499642755 0 0 12.43 90.61 20.61 20.61 20.61 20.61 20.61
Accounts Payable 1.7 1.1 1.2 .9 1.9 .6 .8 1.1 1.5 2.0
Accounts Payable, % 835.16 335.07 159.35 105.81 396.33 100 100 100 100 100
Capital Expenditure -.2 -.1 -.4 -.2 -.2 -.3 -.4 -.6 -.7 -1.0
Capital Expenditure, % -98.03 -41.74 -48.33 -19.38 -39.45 -49.39 -49.39 -49.39 -49.39 -49.39
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -36.8 -30.7 -40.9 -25.9 -21.7 -.6 -.8 -1.1 -1.4 -1.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -34.6 -30.3 -40.5 -25.3 -21.0 -1.4 -.4 -.5 -.7 -.9
WACC, % 11.78 11.81 11.87 11.84 11.87 11.84 11.84 11.84 11.84 11.84
PV UFCF
SUM PV UFCF -2.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1
Terminal Value -9
Present Terminal Value -5
Enterprise Value -8
Net Debt -13
Equity Value 4
Diluted Shares Outstanding, MM 5
Equity Value Per Share 0.94

What You Will Get

  • Real Energous 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 Energous Corporation’s (WATT) 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

  • Innovative Wireless Charging Technology: Cutting-edge solutions for efficient power delivery without cables.
  • Comprehensive Market Analysis: In-depth insights into the wireless charging market and competitive landscape.
  • Customizable Product Specifications: Tailor power levels, range, and device compatibility to specific needs.
  • Robust R&D Capabilities: Ongoing development of next-generation wireless power technologies.
  • User-Friendly Dashboard: Interactive interface for tracking performance metrics and project progress.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Energous Corporation (WATT) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Energous Corporation’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Energous Corporation (WATT)?

  • Accuracy: Utilizes real Energous financials to ensure precise data.
  • Flexibility: Tailored for users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the complexity of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without deep financial modeling expertise.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions about buying or selling Energous Corporation (WATT) stock.
  • Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Energous Corporation (WATT).
  • Consultants: Provide clients with accurate and timely valuation insights related to Energous Corporation (WATT).
  • Business Owners: Learn how companies like Energous Corporation (WATT) are valued to inform your own business strategies.
  • Finance Students: Explore valuation techniques using real-world examples from Energous Corporation (WATT).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Energous Corporation (WATT) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Energous Corporation (WATT).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.