Weave Communications, Inc. (WEAV) DCF Valuation

Weave Communications, Inc. (WEAV) 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

Weave Communications, Inc. (WEAV) 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 potential of Weave Communications, Inc. (WEAV) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes influence Weave Communications, Inc. (WEAV) valuation – all within one convenient 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 45.7 79.9 115.9 142.1 170.5 239.6 336.8 473.5 665.6 935.6
Revenue Growth, % 0 74.65 45.03 22.65 19.95 40.57 40.57 40.57 40.57 40.57
EBITDA -21.4 -29.9 -38.3 -20.4 -13.0 -66.7 -93.8 -131.8 -185.3 -260.5
EBITDA, % -46.73 -37.42 -33.06 -14.37 -7.64 -27.84 -27.84 -27.84 -27.84 -27.84
Depreciation 9.9 16.3 21.6 27.8 15.8 42.8 60.2 84.7 119.0 167.3
Depreciation, % 21.58 20.39 18.6 19.54 9.29 17.88 17.88 17.88 17.88 17.88
EBIT -31.2 -46.2 -59.9 -48.2 -28.8 -109.6 -154.0 -216.5 -304.3 -427.8
EBIT, % -68.31 -57.81 -51.66 -33.91 -16.92 -45.72 -45.72 -45.72 -45.72 -45.72
Total Cash 80.2 55.7 136.0 113.3 108.8 198.1 278.4 391.4 550.2 773.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2.3 2.5 3.1 3.3 3.5
Account Receivables, % 4.95 3.18 2.64 2.32 2.06
Inventories 5.2 7.2 .0 9.9 .0 13.1 18.4 25.8 36.3 51.0
Inventories, % 11.31 8.98 0.000000863 6.95 0 5.45 5.45 5.45 5.45 5.45
Accounts Payable 3.0 3.4 4.1 3.8 5.2 9.6 13.4 18.9 26.6 37.3
Accounts Payable, % 6.49 4.26 3.5 2.67 3.03 3.99 3.99 3.99 3.99 3.99
Capital Expenditure -2.5 -3.9 -9.8 -3.1 -3.7 -11.1 -15.5 -21.8 -30.7 -43.1
Capital Expenditure, % -5.4 -4.83 -8.47 -2.2 -2.16 -4.61 -4.61 -4.61 -4.61 -4.61
Tax Rate, % -0.84495 -0.84495 -0.84495 -0.84495 -0.84495 -0.84495 -0.84495 -0.84495 -0.84495 -0.84495
EBITAT -32.7 -47.7 -59.9 -48.3 -29.1 -109.6 -154.0 -216.5 -304.3 -427.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -29.8 -37.1 -40.9 -34.0 -5.9 -90.2 -113.7 -159.8 -224.6 -315.8
WACC, % 13.77 13.77 13.77 13.77 13.77 13.77 13.77 13.77 13.77 13.77
PV UFCF
SUM PV UFCF -575.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -322
Terminal Value -2,737
Present Terminal Value -1,436
Enterprise Value -2,011
Net Debt 9
Equity Value -2,020
Diluted Shares Outstanding, MM 68
Equity Value Per Share -29.84

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real WEAV financials.
  • Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Weave Communications’ valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

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

How It Works

  1. Step 1: Download the Excel file for Weave Communications, Inc. (WEAV).
  2. Step 2: Review the pre-filled financial data and forecasts specific to Weave.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose Weave Communications (WEAV)?

  • Streamline Communication: Enhance collaboration with our integrated communication tools.
  • Boost Productivity: Our solutions are designed to reduce downtime and improve efficiency.
  • Highly Adaptable: Customize features to meet the unique needs of your business.
  • User-Friendly Interface: Intuitive design ensures that all team members can navigate easily.
  • Backed by Industry Leaders: Trusted by professionals who prioritize effective communication.

Who Should Use This Product?

  • Telecom Professionals: Develop comprehensive communication strategies leveraging Weave's solutions.
  • Business Owners: Optimize customer interactions and enhance service delivery through Weave's tools.
  • Consultants and Advisors: Offer clients valuable insights on improving operational efficiency with Weave's services.
  • Students and Educators: Explore real-world applications of communication technologies in academic settings.
  • Tech Enthusiasts: Gain insights into how companies like Weave Communications, Inc. (WEAV) innovate in the telecom industry.

What the Template Contains

  • Pre-Filled DCF Model: Weave Communications, Inc.'s (WEAV) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Weave Communications, Inc.'s (WEAV) 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.