AmpliTech Group, Inc. (AMPG) DCF Valuation

AmpliTech Group, Inc. (AMPG) 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

AmpliTech Group, Inc. (AMPG) 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:

Enhance your investment strategies with the AmpliTech Group, Inc. (AMPG) DCF Calculator! Explore genuine financial data, adjust growth predictions and expenses, and instantly observe how these modifications affect the intrinsic value of AmpliTech Group, Inc. (AMPG).


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 3.1 3.5 5.3 19.4 15.6 21.2 28.8 39.1 53.2 72.3
Revenue Growth, % 0 10.74 52.55 267.64 -19.64 35.91 35.91 35.91 35.91 35.91
EBITDA .2 -.7 -4.5 .1 -2.0 -4.7 -6.4 -8.6 -11.7 -16.0
EBITDA, % 6.77 -19.93 -84.91 0.77007 -13.13 -22.08 -22.08 -22.08 -22.08 -22.08
Depreciation .1 .2 .2 1.0 .5 1.0 1.4 1.8 2.5 3.4
Depreciation, % 4.15 6.56 4.49 4.94 3.41 4.71 4.71 4.71 4.71 4.71
EBIT .1 -.9 -4.7 -.8 -2.6 -5.7 -7.7 -10.5 -14.2 -19.4
EBIT, % 2.63 -26.49 -89.4 -4.17 -16.54 -26.79 -26.79 -26.79 -26.79 -26.79
Total Cash .6 .2 18.0 13.5 6.7 10.0 13.7 18.6 25.2 34.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .6 .4 1.9 1.8 2.5
Account Receivables, % 19.83 10.33 35.28 9.29 16.32
Inventories .6 .5 4.2 6.6 6.5 8.0 10.8 14.7 20.0 27.2
Inventories, % 17.86 14.96 79.48 34.2 41.95 37.69 37.69 37.69 37.69 37.69
Accounts Payable .2 .1 3.0 .9 .8 3.2 4.3 5.9 8.0 10.9
Accounts Payable, % 4.95 3.28 56.99 4.44 5.43 15.02 15.02 15.02 15.02 15.02
Capital Expenditure .0 -.1 -1.1 -.7 -1.0 -1.4 -1.9 -2.6 -3.5 -4.7
Capital Expenditure, % -0.4052 -2.07 -20.16 -3.79 -6.25 -6.54 -6.54 -6.54 -6.54 -6.54
Tax Rate, % -0.98303 -0.98303 -0.98303 -0.98303 -0.98303 -0.98303 -0.98303 -0.98303 -0.98303 -0.98303
EBITAT -1.0 -1.0 -5.0 -1.8 -2.6 -4.5 -6.2 -8.4 -11.4 -15.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1.9 -.6 -8.1 -6.1 -3.7 -5.4 -9.8 -13.3 -18.1 -24.6
WACC, % 7.22 7.51 7.51 7.51 7.51 7.45 7.45 7.45 7.45 7.45
PV UFCF
SUM PV UFCF -55.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -25
Terminal Value -461
Present Terminal Value -322
Enterprise Value -377
Net Debt -3
Equity Value -374
Diluted Shares Outstanding, MM 10
Equity Value Per Share -38.70

What You Will Get

  • Real AMPG Financial Data: Pre-filled with AmpliTech Group’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See AmpliTech Group’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for AmpliTech Group, Inc. (AMPG).
  • WACC Calculator: Pre-designed Weighted Average Cost of Capital sheet with adjustable inputs specific to AMPG.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit AmpliTech's financial outlook.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to AmpliTech Group, Inc. (AMPG).
  • Visual Dashboard and Charts: Graphical representations highlight key valuation metrics for straightforward analysis.

How It Works

  • Download: Obtain the pre-configured Excel file containing AmpliTech Group, Inc.'s (AMPG) 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 compare results instantly.
  • Make Decisions: Leverage the valuation findings to inform your investment approach.

Why Choose This Calculator for AmpliTech Group, Inc. (AMPG)?

  • Accurate Data: Access to real AmpliTech financials guarantees dependable valuation outcomes.
  • Customizable: Tailor critical parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Pre-built calculations save you from starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the tech sector.
  • User-Friendly: An intuitive design and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Investors: Evaluate AmpliTech Group, Inc.'s (AMPG) performance before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for AMPG.
  • Startup Founders: Discover how innovative companies like AmpliTech Group, Inc. (AMPG) are appraised in the market.
  • Consultants: Provide detailed valuation analyses and reports for clients interested in AMPG.
  • Students and Educators: Utilize real-world case studies from AmpliTech Group, Inc. (AMPG) to enhance valuation learning.

What the Template Contains

  • Historical Data: Includes AmpliTech Group, Inc.'s (AMPG) past financial performance and baseline forecasts.
  • DCF and Levered DCF Models: Comprehensive templates to assess AmpliTech Group, Inc.'s (AMPG) intrinsic value.
  • WACC Sheet: Pre-constructed calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Adjust key drivers such as growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A detailed overview of AmpliTech Group, Inc.'s (AMPG) financials.
  • Interactive Dashboard: Dynamically visualize valuation results and future projections.

No products were found matching.