Camtek Ltd. (CAMT) DCF Valuation

Camtek Ltd. (CAMT) 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

Camtek Ltd. (CAMT) 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:

Designed for accuracy, our (CAMT) DCF Calculator empowers you to evaluate Camtek Ltd. valuation using real-world financial data, offering complete flexibility to modify all essential parameters for enhanced projections.


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 134.0 155.9 269.7 320.9 315.4 399.4 505.9 640.7 811.4 1,027.6
Revenue Growth, % 0 16.3 73.01 19.01 -1.72 26.65 26.65 26.65 26.65 26.65
EBITDA 22.0 22.6 70.9 81.5 95.9 90.3 114.3 144.8 183.4 232.2
EBITDA, % 16.39 14.52 26.29 25.4 30.4 22.6 22.6 22.6 22.6 22.6
Depreciation 3.2 3.2 3.8 5.4 5.8 7.5 9.5 12.0 15.2 19.2
Depreciation, % 2.38 2.06 1.41 1.67 1.83 1.87 1.87 1.87 1.87 1.87
EBIT 18.8 19.4 67.1 76.1 90.1 82.8 104.9 132.8 168.2 213.0
EBIT, % 14.01 12.45 24.89 23.73 28.57 20.73 20.73 20.73 20.73 20.73
Total Cash 89.5 177.8 397.9 399.7 354.0 372.9 472.3 598.1 757.5 959.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 31.4 41.0 57.8 80.6 87.3
Account Receivables, % 23.46 26.31 21.44 25.12 27.68
Inventories 23.8 39.7 58.8 65.5 85.9 90.0 114.0 144.4 182.9 231.6
Inventories, % 17.76 25.49 21.79 20.42 27.24 22.54 22.54 22.54 22.54 22.54
Accounts Payable 11.3 27.2 33.6 31.7 42.2 49.2 62.3 78.9 99.9 126.6
Accounts Payable, % 8.46 17.44 12.44 9.87 13.38 12.32 12.32 12.32 12.32 12.32
Capital Expenditure -1.4 -2.6 -4.2 -8.3 -8.3 -7.6 -9.6 -12.1 -15.3 -19.4
Capital Expenditure, % -1.02 -1.68 -1.55 -2.58 -2.62 -1.89 -1.89 -1.89 -1.89 -1.89
Tax Rate, % 10.27 10.27 10.27 10.27 10.27 10.27 10.27 10.27 10.27 10.27
EBITAT 18.1 18.1 56.2 69.0 80.8 75.1 95.2 120.5 152.7 193.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -24.0 9.0 26.4 34.6 61.8 66.2 57.8 73.2 92.7 117.4
WACC, % 10.69 10.68 10.66 10.68 10.68 10.68 10.68 10.68 10.68 10.68
PV UFCF
SUM PV UFCF 293.4
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 122
Terminal Value 1,828
Present Terminal Value 1,101
Enterprise Value 1,394
Net Debt 81
Equity Value 1,313
Diluted Shares Outstanding, MM 49
Equity Value Per Share 26.87

What You Will Get

  • Real CAMT Financial Data: Pre-filled with Camtek Ltd.’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 Camtek Ltd.’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

  • Accurate Camtek Financial Data: Access reliable pre-loaded historical figures and future forecasts.
  • Flexible Forecast Parameters: Modify yellow-highlighted cells such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Camtek Ltd.'s (CAMT) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Camtek Ltd.'s (CAMT) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Camtek Ltd. (CAMT)?

  • Accurate Data: Access to real Camtek financials ensures trustworthy valuation outcomes.
  • Customizable: Tailor key metrics such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Ready-to-use calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the field.
  • User-Friendly: Easy-to-navigate design and clear instructions make it accessible for everyone.

Who Should Use This Product?

  • Investors: Accurately assess Camtek Ltd.'s (CAMT) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
  • Consultants: Easily customize the template for valuation reports tailored to clients.
  • Entrepreneurs: Acquire knowledge on financial modeling practices employed by leading companies.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Camtek Ltd. (CAMT) 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 that display intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate thorough analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios specific to Camtek Ltd. (CAMT).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.

No products were found matching.