Lightwave Logic, Inc. (LWLG) DCF Valuation

Lightwave Logic, Inc. (LWLG) 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

Lightwave Logic, Inc. (LWLG) 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 value of Lightwave Logic, Inc. (LWLG) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how different changes affect the valuation of Lightwave Logic, Inc. (LWLG) – all within a single 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 .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Revenue Growth, % 0 0 0 0 0 0 0 0 0 0
EBITDA -6.0 -5.9 -17.8 -16.2 -19.7 .0 .0 .0 .0 .0
EBITDA, % 100 100 100 100 -48723.65 60 60 60 60 60
Depreciation .7 .8 .9 1.0 1.3 .0 .0 .0 .0 .0
Depreciation, % 100 100 100 100 3219.53 100 100 100 100 100
EBIT -6.7 -6.7 -18.6 -17.2 -21.0 .0 .0 .0 .0 .0
EBIT, % 100 100 100 100 -51943.19 60 60 60 60 60
Total Cash 2.2 3.3 23.4 24.1 31.4 .0 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .1 .0 .0 .0 .0 .0
Account Receivables -.1 .0 .0 .7 .0
Account Receivables, % 100 100 100 100 86.06
Inventories .0 .0 .0 .1 .0 .0 .0 .0 .0 .0
Inventories, % 100 100 100 100 -0.00246901 80 80 80 80 80
Accounts Payable .1 .2 .2 .8 1.4 .0 .0 .0 .0 .0
Accounts Payable, % 100 100 100 100 3574.13 100 100 100 100 100
Capital Expenditure -.3 -.2 -1.1 -1.6 -3.6 .0 .0 .0 .0 .0
Capital Expenditure, % 100 100 100 100 -8888.23 -20 -20 -20 -20 -20
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -6.7 -6.7 -18.2 -17.2 -21.0 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -6.2 -6.2 -18.4 -17.9 -22.0 -1.4 .1 .1 .1 .1
WACC, % 13.86 13.86 13.86 13.86 13.86 13.86 13.86 13.86 13.86 13.86
PV UFCF
SUM PV UFCF -1.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value -1
Net Debt -29
Equity Value 28
Diluted Shares Outstanding, MM 115
Equity Value Per Share 0.24

What You Will Get

  • Genuine Lightwave Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Lightwave Logic, Inc. (LWLG).
  • Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • Instant Valuation Adjustments: Automatic recalculations to evaluate the effects of changes on Lightwave Logic’s fair value.
  • Dynamic Excel Template: Designed for quick modifications, scenario analysis, and in-depth projections.
  • Efficient and Precise: Avoid building models from scratch while ensuring accuracy and adaptability.

Key Features

  • Advanced DCF Calculator: Provides comprehensive unlevered and levered DCF valuation models tailored for Lightwave Logic, Inc. (LWLG).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to LWLG.
  • Editable Forecast Assumptions: Customize growth rates, capital expenditures, and discount rates to fit Lightwave Logic's projections.
  • Built-In Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Lightwave Logic, Inc. (LWLG).
  • Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of LWLG.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Lightwave Logic, Inc.'s (LWLG) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
  • 5. Present with Confidence: Deliver professional valuation insights to bolster your decision-making.

Why Choose This Calculator for Lightwave Logic, Inc. (LWLG)?

  • Comprehensive Tool: Features DCF, WACC, and financial ratio analyses all in one convenient package.
  • Customizable Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • Detailed Insights: Automatically computes Lightwave Logic's intrinsic value and Net Present Value.
  • Preloaded Data: Includes historical and projected data for reliable starting points.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focused on LWLG.

Who Should Use This Product?

  • Optoelectronics Students: Explore advanced photonic technologies and their applications with real-world data.
  • Researchers: Integrate cutting-edge models into your studies or publications on lightwave technologies.
  • Investors: Evaluate your investment strategies and assess valuation scenarios for Lightwave Logic, Inc. (LWLG).
  • Market Analysts: Enhance your analysis with a customizable model tailored for the photonics industry.
  • Technology Entrepreneurs: Understand how innovative companies like Lightwave Logic, Inc. (LWLG) are evaluated in the market.

What the Template Contains

  • Pre-Filled Data: Includes Lightwave Logic, Inc.'s (LWLG) historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on tailored inputs.
  • Key Financial Ratios: Assess Lightwave Logic, Inc.'s (LWLG) profitability, efficiency, and leverage.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.

No products were found matching.