Franklin Wireless Corp. (FKWL) DCF Valuation

Franklin Wireless Corp. (FKWL) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Franklin Wireless Corp. (FKWL) 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:

Gain insights into your Franklin Wireless Corp. (FKWL) valuation analysis using our sophisticated DCF Calculator! Preloaded with real FKWL data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of Franklin Wireless Corp. (FKWL).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 75.1 184.1 24.0 45.9 30.8 38.3 47.7 59.4 74.0 92.1
Revenue Growth, % 0 145.25 -86.97 91.47 -32.98 24.49 24.49 24.49 24.49 24.49
EBITDA 8.2 24.3 -3.7 -1.5 -5.9 -1.1 -1.3 -1.6 -2.0 -2.5
EBITDA, % 10.97 13.22 -15.58 -3.17 -19.29 -2.77 -2.77 -2.77 -2.77 -2.77
Depreciation .9 .9 1.0 1.2 .0 .6 .8 1.0 1.2 1.5
Depreciation, % 1.25 0.4955 4.05 2.58 0 1.68 1.68 1.68 1.68 1.68
EBIT 7.3 23.4 -4.7 -2.6 -5.9 -1.7 -2.1 -2.6 -3.3 -4.1
EBIT, % 9.72 12.73 -19.62 -5.76 -19.29 -4.44 -4.44 -4.44 -4.44 -4.44
Total Cash 33.5 51.2 42.6 39.0 37.5 27.4 34.1 42.5 52.9 65.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 16.0 2.6 1.4 9.1 1.2
Account Receivables, % 21.36 1.41 5.68 19.71 3.75
Inventories 11.8 1.0 4.2 3.7 1.4 3.6 4.4 5.5 6.9 8.6
Inventories, % 15.7 0.52984 17.49 8.14 4.63 9.3 9.3 9.3 9.3 9.3
Accounts Payable 42.1 9.7 8.1 13.0 7.3 11.3 14.0 17.5 21.8 27.1
Accounts Payable, % 56.06 5.28 33.93 28.18 23.58 29.41 29.41 29.41 29.41 29.41
Capital Expenditure -.7 -.7 -.7 -1.7 -.2 -.7 -.8 -1.0 -1.3 -1.6
Capital Expenditure, % -0.95678 -0.39019 -3.02 -3.74 -0.60453 -1.74 -1.74 -1.74 -1.74 -1.74
Tax Rate, % 22.52 22.52 22.52 22.52 22.52 22.52 22.52 22.52 22.52 22.52
EBITAT 5.6 17.7 -3.7 -2.0 -4.6 -1.3 -1.6 -2.0 -2.5 -3.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 20.0 9.8 -7.0 -4.9 -.3 -2.3 -.7 -.9 -1.1 -1.4
WACC, % 5.34 5.34 5.34 5.34 5.34 5.34 5.34 5.34 5.34 5.34
PV UFCF
SUM PV UFCF -5.6
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -1
Terminal Value -110
Present Terminal Value -85
Enterprise Value -91
Net Debt -11
Equity Value -80
Diluted Shares Outstanding, MM 12
Equity Value Per Share -6.77

What You Will Receive

  • Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-filled financials for FKWL.
  • Actual Data: Historical performance metrics and forward-looking projections (highlighted in the yellow cells).
  • Forecast Adaptability: Modify key assumptions such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect Franklin Wireless Corp.'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

  • 🔍 Real-Life FKWL Financials: Pre-filled historical and projected data for Franklin Wireless Corp.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Franklin’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Franklin’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Franklin Wireless Corp. (FKWL) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results in Real-Time: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Experiment with Scenarios: Analyze various forecasts to evaluate different valuation results.
  • 5. Present with Assurance: Share professional valuation insights to enhance your decision-making process.

Why Choose the Franklin Wireless Corp. (FKWL) Calculator?

  • Accuracy: Utilizes real Franklin Wireless financial data for precise calculations.
  • Flexibility: Tailored for users to easily adjust and experiment with inputs.
  • Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive interface designed for users of all financial backgrounds.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for portfolio management related to Franklin Wireless Corp. (FKWL).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic planning within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights to clients focused on Franklin Wireless Corp. (FKWL).
  • Students and Educators: Utilize real-time data to enhance financial modeling skills in educational settings.
  • Tech Enthusiasts: Gain insights into the market valuation processes of technology companies like Franklin Wireless Corp. (FKWL).

What the Template Contains

  • Pre-Filled DCF Model: Franklin Wireless Corp.’s (FKWL) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Franklin Wireless Corp.’s (FKWL) 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.