SuperCom Ltd. (SPCB) DCF Valuation

SuperCom Ltd. (SPCB) 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

SuperCom Ltd. (SPCB) 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:

Optimize your time and improve precision with our SuperCom Ltd. (SPCB) DCF Calculator! This tool utilizes real SuperCom data and allows for adjustable assumptions, equipping you to forecast, analyze, and value SuperCom Ltd. (SPCB) like a seasoned investor.


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 16.5 11.8 12.3 17.6 26.6 31.2 36.7 43.1 50.7 59.6
Revenue Growth, % 0 -28.56 4.22 43.87 50.55 17.52 17.52 17.52 17.52 17.52
EBITDA -6.4 -1.3 -4.3 -3.3 1.5 -6.1 -7.2 -8.4 -9.9 -11.7
EBITDA, % -38.77 -11.3 -34.75 -18.67 5.53 -19.59 -19.59 -19.59 -19.59 -19.59
Depreciation 3.1 2.7 2.2 2.7 3.0 5.4 6.4 7.5 8.8 10.3
Depreciation, % 18.99 23.11 18.16 15.25 11.22 17.34 17.34 17.34 17.34 17.34
EBIT -9.5 -4.1 -6.5 -6.0 -1.5 -11.5 -13.6 -15.9 -18.7 -22.0
EBIT, % -57.76 -34.41 -52.91 -33.92 -5.68 -36.94 -36.94 -36.94 -36.94 -36.94
Total Cash .1 3.1 3.5 4.0 5.2 6.2 7.2 8.5 10.0 11.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 13.0 12.4 11.1 10.9 13.4
Account Receivables, % 79.19 105.58 90.17 61.49 50.27
Inventories 2.6 2.4 3.6 3.4 2.5 5.9 6.9 8.1 9.6 11.2
Inventories, % 16.06 20.42 29.03 19.33 9.42 18.85 18.85 18.85 18.85 18.85
Accounts Payable 3.5 2.9 1.4 1.3 1.9 4.5 5.2 6.2 7.2 8.5
Accounts Payable, % 21.49 24.3 11.37 7.18 7.09 14.29 14.29 14.29 14.29 14.29
Capital Expenditure -1.2 -1.4 -1.7 -2.1 -3.4 -3.6 -4.2 -5.0 -5.8 -6.9
Capital Expenditure, % -7.13 -11.91 -13.72 -12.11 -12.67 -11.51 -11.51 -11.51 -11.51 -11.51
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -9.6 -4.1 -6.5 -5.8 -1.5 -11.4 -13.4 -15.8 -18.6 -21.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -19.7 -2.6 -7.2 -5.0 -2.9 -20.9 -15.7 -18.5 -21.7 -25.5
WACC, % 6.38 6.38 6.38 6.22 6.38 6.35 6.35 6.35 6.35 6.35
PV UFCF
SUM PV UFCF -84.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -26
Terminal Value -599
Present Terminal Value -440
Enterprise Value -525
Net Debt 30
Equity Value -555
Diluted Shares Outstanding, MM 7
Equity Value Per Share -82.06

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real SuperCom Ltd. (SPCB) financials.
  • Actual Data: Historical figures and forward-looking projections (highlighted in the yellow cells).
  • Flexible Forecasting: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect SuperCom Ltd. (SPCB)’s valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Design: Organized for clarity and simplicity, complete with step-by-step guidance.

Key Features

  • Comprehensive Data Access: SuperCom Ltd.’s (SPCB) historical financial records and pre-populated projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
  • Real-Time Valuation: Instantly view SuperCom Ltd.’s (SPCB) intrinsic value as it updates live.
  • Intuitive Visualizations: Dashboard graphs present valuation outcomes and essential metrics clearly.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based SuperCom Ltd. (SPCB) DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates SuperCom Ltd.’s (SPCB) intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis decisions.

Why Choose This Calculator for SuperCom Ltd. (SPCB)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and industry consultants.
  • Accurate Financials: SuperCom Ltd.'s historical and projected financial data preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Step-by-step guidance simplifies the entire process.

Who Should Use This Product?

  • Investors: Evaluate SuperCom Ltd.'s (SPCB) market position before making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methods and validate financial forecasts for SuperCom Ltd. (SPCB).
  • Startup Founders: Understand the valuation strategies used by established companies like SuperCom Ltd. (SPCB).
  • Consultants: Create comprehensive valuation reports to assist clients interested in SuperCom Ltd. (SPCB).
  • Students and Educators: Utilize real data from SuperCom Ltd. (SPCB) to practice and teach valuation concepts.

What the SuperCom Ltd. (SPCB) Template Contains

  • Preloaded SPCB Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.