Airgain, Inc. (AIRG) DCF Valuation

Airgain, Inc. (AIRG) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Airgain, Inc. (AIRG) 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 Airgain, Inc.'s (AIRG) true potential with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes affect Airgain, Inc.'s (AIRG) valuation—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 55.7 48.5 64.3 75.9 56.0 57.6 59.3 61.0 62.7 64.5
Revenue Growth, % 0 -12.98 32.52 18.08 -26.16 2.86 2.86 2.86 2.86 2.86
EBITDA 2.2 -2.1 -6.5 -4.9 -8.8 -3.8 -3.9 -4.0 -4.1 -4.2
EBITDA, % 4.02 -4.31 -10.17 -6.43 -15.65 -6.51 -6.51 -6.51 -6.51 -6.51
Depreciation 1.1 1.1 3.6 3.7 3.6 2.4 2.5 2.6 2.7 2.7
Depreciation, % 2.06 2.25 5.52 4.88 6.48 4.24 4.24 4.24 4.24 4.24
EBIT 1.1 -3.2 -10.1 -8.6 -12.4 -6.2 -6.4 -6.6 -6.7 -6.9
EBIT, % 1.96 -6.56 -15.69 -11.31 -22.13 -10.74 -10.74 -10.74 -10.74 -10.74
Total Cash 34.9 38.2 14.5 11.9 7.9 22.3 23.0 23.6 24.3 25.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 7.7 4.8 10.8 8.7 7.4
Account Receivables, % 13.74 9.86 16.74 11.52 13.16
Inventories 1.2 1.0 8.9 4.2 2.4 3.2 3.3 3.4 3.5 3.6
Inventories, % 2.14 2.09 13.92 5.57 4.29 5.6 5.6 5.6 5.6 5.6
Accounts Payable 3.8 3.0 5.5 6.5 6.5 4.8 4.9 5.1 5.2 5.4
Accounts Payable, % 6.89 6.13 8.52 8.57 11.55 8.33 8.33 8.33 8.33 8.33
Capital Expenditure -1.2 -.7 -.7 -.8 -.3 -.7 -.8 -.8 -.8 -.8
Capital Expenditure, % -2.15 -1.5 -1.15 -1.01 -0.61742 -1.28 -1.28 -1.28 -1.28 -1.28
Tax Rate, % -1.04 -1.04 -1.04 -1.04 -1.04 -1.04 -1.04 -1.04 -1.04 -1.04
EBITAT .9 -3.5 -8.4 -8.7 -12.5 -5.8 -6.0 -6.1 -6.3 -6.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -4.1 -.9 -17.0 2.0 -6.1 -6.7 -4.4 -4.5 -4.6 -4.8
WACC, % 7.66 7.67 7.66 7.67 7.67 7.67 7.67 7.67 7.67 7.67
PV UFCF
SUM PV UFCF -20.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -5
Terminal Value -86
Present Terminal Value -59
Enterprise Value -80
Net Debt -6
Equity Value -73
Diluted Shares Outstanding, MM 10
Equity Value Per Share -7.06

What You Will Get

  • Pre-Filled Financial Model: Airgain, Inc.’s (AIRG) actual data allows for accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Instant Calculations: Automatic updates provide immediate results as adjustments are made.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Airgain, Inc. (AIRG).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to Airgain, Inc. (AIRG).
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to suit Airgain, Inc. (AIRG).
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for Airgain, Inc. (AIRG).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of Airgain, Inc. (AIRG).

How It Works

  • Download: Obtain the pre-formatted Excel file containing Airgain, Inc.'s (AIRG) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare the results.
  • Make Decisions: Leverage the valuation findings to shape your investment approach.

Why Choose This Calculator for Airgain, Inc. (AIRG)?

  • Comprehensive Tool: Combines DCF, WACC, and financial ratio analyses tailored for Airgain, Inc. (AIRG).
  • Customizable Inputs: Modify yellow-highlighted cells to explore different investment scenarios.
  • Detailed Insights: Automatically computes Airgain, Inc.'s (AIRG) intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on Airgain, Inc. (AIRG).

Who Should Use This Product?

  • Telecommunications Students: Explore wireless technology and apply theoretical concepts using real-world data.
  • Researchers: Utilize industry-specific models for academic studies or publications.
  • Investors: Evaluate your investment strategies and assess valuation metrics for Airgain, Inc. (AIRG).
  • Market Analysts: Enhance your analysis with a customizable financial model tailored for the wireless sector.
  • Entrepreneurs: Understand how established companies like Airgain, Inc. (AIRG) are assessed in the market.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Airgain, Inc. (AIRG) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models presenting intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Airgain, Inc. (AIRG).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to simplify result analysis.

No products were found matching.