QuickLogic Corporation (QUIK) DCF Valuation

QuickLogic Corporation (QUIK) 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

QuickLogic Corporation (QUIK) 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 QuickLogic Corporation's (QUIK) intrinsic value? Our QUIK DCF Calculator integrates real-world data with extensive customization features, allowing you to adjust forecasts and enhance your investment strategies.


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 10.3 8.6 12.7 16.2 21.2 25.9 31.7 38.8 47.4 58.0
Revenue Growth, % 0 -16.26 46.92 27.55 31.01 22.31 22.31 22.31 22.31 22.31
EBITDA -14.0 -10.0 -5.7 -3.3 2.2 -13.2 -16.2 -19.8 -24.2 -29.6
EBITDA, % -135.53 -115.3 -45.26 -20.46 10.46 -51.05 -51.05 -51.05 -51.05 -51.05
Depreciation 1.2 .8 .6 .7 2.1 2.1 2.6 3.1 3.8 4.7
Depreciation, % 11.65 9.46 4.93 4.39 10.13 8.11 8.11 8.11 8.11 8.11
EBIT -15.2 -10.8 -6.4 -4.0 .1 -14.2 -17.4 -21.3 -26.1 -31.9
EBIT, % -147.18 -124.76 -50.19 -24.85 0.33022 -54.94 -54.94 -54.94 -54.94 -54.94
Total Cash 21.4 22.7 19.6 19.2 24.6 25.9 31.7 38.8 47.4 58.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2.0 1.7 1.3 4.7 6.4
Account Receivables, % 19.31 19.55 10.2 28.9 30.35
Inventories 3.3 2.7 2.1 2.5 2.0 5.4 6.6 8.1 9.9 12.1
Inventories, % 31.62 31.13 16.38 15.41 9.57 20.82 20.82 20.82 20.82 20.82
Accounts Payable 1.0 .9 .9 2.4 4.7 3.4 4.1 5.0 6.1 7.5
Accounts Payable, % 9.73 10.83 7.36 14.78 21.97 12.93 12.93 12.93 12.93 12.93
Capital Expenditure -.9 -1.1 -.7 -.8 -6.3 -3.2 -3.9 -4.8 -5.9 -7.2
Capital Expenditure, % -9.13 -12.21 -5.66 -5.03 -29.9 -12.39 -12.39 -12.39 -12.39 -12.39
Tax Rate, % -0.76628 -0.76628 -0.76628 -0.76628 -0.76628 -0.76628 -0.76628 -0.76628 -0.76628 -0.76628
EBITAT -15.1 -10.8 -6.5 -4.1 .1 -14.2 -17.4 -21.3 -26.0 -31.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -19.1 -10.3 -5.6 -6.6 -3.1 -19.2 -20.5 -25.0 -30.6 -37.4
WACC, % 10.78 10.78 10.78 10.78 10.78 10.78 10.78 10.78 10.78 10.78
PV UFCF
SUM PV UFCF -95.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -38
Terminal Value -435
Present Terminal Value -261
Enterprise Value -356
Net Debt -2
Equity Value -354
Diluted Shares Outstanding, MM 13
Equity Value Per Share -26.29

What You Will Get

  • Comprehensive QUIK Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
  • Real-Time Calculations: Intrinsic value and NPV are dynamically computed for you.
  • Scenario Analysis: Explore various scenarios to assess QuickLogic's future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive QUIK Data: Pre-loaded with QuickLogic's historical financial metrics and future projections.
  • Customizable Financial Inputs: Modify revenue growth rates, profit margins, discount rates, tax percentages, and capital investments.
  • Adaptive Valuation Model: Instantaneous updates to Net Present Value (NPV) and intrinsic value based on user-defined parameters.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive User Interface: Clean, organized design tailored for both experienced users and newcomers.

How It Works

  • Download: Obtain the pre-prepared Excel file containing QuickLogic Corporation’s (QUIK) financial data.
  • Customize: Modify key assumptions, such as revenue projections, gross margin %, and discount rates.
  • Update Automatically: The intrinsic value and cash flow calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and analyze different outcomes instantly.
  • Make Decisions: Leverage the valuation results to inform your investment choices.

Why Choose This Calculator for QuickLogic Corporation (QUIK)?

  • Accurate Data: Utilize authentic QuickLogic financials to ensure trustworthy valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Built-in calculations save you from starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the tech sector.
  • User-Friendly: Easy-to-navigate design and clear instructions make it accessible for everyone.

Who Should Use QuickLogic Corporation (QUIK)?

  • Investors: Gain insights and make informed decisions with advanced semiconductor solutions.
  • Tech Analysts: Streamline your assessments using comprehensive data on innovative products.
  • Consultants: Efficiently tailor presentations for clients with cutting-edge technology insights.
  • Tech Enthusiasts: Enhance your knowledge of AI and low-power solutions through practical applications.
  • Educators and Students: Utilize it as a resource for understanding the semiconductor industry in academic settings.

What the QuickLogic Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for QuickLogic Corporation (QUIK).
  • Real-World Data: QuickLogic’s historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables to present clear, actionable results.

No products were found matching.