Cognex Corporation (CGNX) DCF Valuation

Cognex Corporation (CGNX) 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

Cognex Corporation (CGNX) 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:

Looking to determine the intrinsic value of Cognex Corporation? Our CGNX DCF Calculator integrates real-world data with extensive customization features, allowing you to adjust forecasts and make more informed investment choices.


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 725.6 811.0 1,037.1 1,006.1 837.5 879.2 923.0 968.9 1,017.1 1,067.7
Revenue Growth, % 0 11.77 27.88 -2.99 -16.75 4.98 4.98 4.98 4.98 4.98
EBITDA 167.5 232.5 335.4 288.3 144.6 228.6 240.0 251.9 264.5 277.6
EBITDA, % 23.08 28.67 32.34 28.65 17.26 26 26 26 26 26
Depreciation 24.9 26.5 20.3 19.6 21.9 23.2 24.4 25.6 26.9 28.2
Depreciation, % 3.43 3.27 1.96 1.95 2.61 2.64 2.64 2.64 2.64 2.64
EBIT 142.6 206.0 315.1 268.7 122.7 205.4 215.6 226.3 237.6 249.4
EBIT, % 19.65 25.4 30.38 26.7 14.65 23.36 23.36 23.36 23.36 23.36
Total Cash 845.4 372.3 907.4 854.3 332.0 629.4 660.8 693.6 728.1 764.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 108.2 131.3 134.3 127.6 116.6
Account Receivables, % 14.92 16.19 12.95 12.68 13.92
Inventories 60.3 60.8 113.1 122.5 162.3 102.4 107.5 112.9 118.5 124.4
Inventories, % 8.3 7.5 10.91 12.17 19.38 11.65 11.65 11.65 11.65 11.65
Accounts Payable 17.9 16.3 44.1 27.1 21.5 24.6 25.8 27.1 28.4 29.8
Accounts Payable, % 2.46 2.01 4.25 2.69 2.56 2.79 2.79 2.79 2.79 2.79
Capital Expenditure -21.7 -13.3 -15.5 -19.7 -23.1 -19.1 -20.0 -21.0 -22.0 -23.1
Capital Expenditure, % -3 -1.64 -1.49 -1.95 -2.76 -2.17 -2.17 -2.17 -2.17 -2.17
Tax Rate, % 16.34 16.34 16.34 16.34 16.34 16.34 16.34 16.34 16.34 16.34
EBITAT 178.4 194.2 276.5 231.0 102.7 185.5 194.7 204.4 214.6 225.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 30.9 182.1 253.9 211.3 67.0 245.0 189.1 198.5 208.4 218.7
WACC, % 10.99 10.98 10.98 10.98 10.98 10.98 10.98 10.98 10.98 10.98
PV UFCF
SUM PV UFCF 786.7
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 227
Terminal Value 3,259
Present Terminal Value 1,936
Enterprise Value 2,723
Net Debt -124
Equity Value 2,847
Diluted Shares Outstanding, MM 173
Equity Value Per Share 16.42

What You Will Get

  • Real CGNX Financial Data: Pre-filled with Cognex Corporation’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 Cognex’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

  • 🔍 Real-Life CGNX Financials: Pre-filled historical and projected data for Cognex Corporation (CGNX).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Cognex’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Cognex’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.
  2. Step 2: Review pre-entered Cognex Corporation (CGNX) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Cognex Corporation’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Cognex Corporation (CGNX)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Cognex Corporation (CGNX).
  • Flexible Parameters: Modify the highlighted cells to explore different financial scenarios for Cognex Corporation (CGNX).
  • In-Depth Analysis: Automatically computes Cognex Corporation’s (CGNX) intrinsic value and Net Present Value.
  • Preloaded Information: Access historical and projected data for a solid foundation in your analysis.
  • Expert-Level Tool: Perfect for financial analysts, investors, and consultants focusing on Cognex Corporation (CGNX).

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Cognex Corporation (CGNX) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Cognex Corporation (CGNX).
  • Consultants: Deliver professional valuation insights for Cognex Corporation (CGNX) to clients quickly and accurately.
  • Business Owners: Understand how technology companies like Cognex Corporation (CGNX) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Cognex Corporation (CGNX).

What the Template Contains

  • Preloaded CGNX 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.