Ciena Corporation (CIEN) DCF Valuation

Ciena Corporation (CIEN) 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

Ciena Corporation (CIEN) 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:

Gain insight into your Ciena Corporation (CIEN) valuation analysis using our cutting-edge DCF Calculator! Preloaded with actual CIEN data, this Excel template enables you to adjust forecasts and assumptions to determine Ciena Corporation's intrinsic value accurately.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 3,532.2 3,620.7 3,632.7 4,386.5 4,015.0 4,166.7 4,324.2 4,487.6 4,657.3 4,833.3
Revenue Growth, % 0 2.51 0.33079 20.75 -8.47 3.78 3.78 3.78 3.78 3.78
EBITDA 646.2 618.5 397.4 527.0 350.3 558.8 579.9 601.9 624.6 648.2
EBITDA, % 18.29 17.08 10.94 12.01 8.73 13.41 13.41 13.41 13.41 13.41
Depreciation 132.5 132.3 140.2 142.2 133.5 148.6 154.2 160.0 166.1 172.4
Depreciation, % 3.75 3.65 3.86 3.24 3.32 3.57 3.57 3.57 3.57 3.57
EBIT 513.6 486.2 257.2 384.9 216.9 410.2 425.7 441.8 458.5 475.9
EBIT, % 14.54 13.43 7.08 8.77 5.4 9.85 9.85 9.85 9.85 9.85
Total Cash 1,239.3 1,604.0 1,148.3 1,115.4 1,251.2 1,396.6 1,449.4 1,504.2 1,561.0 1,620.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 805.2 986.3 1,076.8 1,187.6 1,082.5
Account Receivables, % 22.8 27.24 29.64 27.07 26.96
Inventories 344.4 374.3 946.7 1,050.8 820.4 754.5 783.0 812.6 843.3 875.2
Inventories, % 9.75 10.34 26.06 23.96 20.43 18.11 18.11 18.11 18.11 18.11
Accounts Payable 291.9 356.2 516.0 317.8 423.4 417.5 433.3 449.6 466.6 484.3
Accounts Payable, % 8.26 9.84 14.21 7.25 10.55 10.02 10.02 10.02 10.02 10.02
Capital Expenditure -82.7 -79.6 -90.8 -106.2 .0 -78.8 -81.8 -84.9 -88.1 -91.4
Capital Expenditure, % -2.34 -2.2 -2.5 -2.42 0 -1.89 -1.89 -1.89 -1.89 -1.89
Tax Rate, % 29.95 29.95 29.95 29.95 29.95 29.95 29.95 29.95 29.95 29.95
EBITAT 407.0 525.6 215.5 303.0 151.9 337.9 350.6 363.9 377.6 391.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -400.9 431.6 -238.2 -74.1 726.5 435.8 368.2 382.1 396.5 411.5
WACC, % 9.31 9.47 9.34 9.31 9.24 9.33 9.33 9.33 9.33 9.33
PV UFCF
SUM PV UFCF 1,539.9
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 426
Terminal Value 7,301
Present Terminal Value 4,673
Enterprise Value 6,213
Net Debt -698
Equity Value 6,910
Diluted Shares Outstanding, MM 146
Equity Value Per Share 47.34

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real Ciena Corporation (CIEN) financials.
  • Real-World Data: Access to historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe how your inputs affect Ciena Corporation's (CIEN) 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 CIEN Financials: Pre-filled historical and projected data for Ciena Corporation (CIEN).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Ciena’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Ciena’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 Ciena Corporation (CIEN) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Ciena Corporation’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Ciena Corporation (CIEN)?

  • Accuracy: Utilizes real Ciena financials for precise data representation.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and precise valuation models for analyzing Ciena Corporation (CIEN) investments.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decision-making within the organization.
  • Consultants and Advisors: Equip clients with reliable valuation insights specific to Ciena Corporation (CIEN).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Tech Enthusiasts: Gain insights into the valuation processes for technology companies like Ciena Corporation (CIEN).

What the Template Contains

  • Pre-Filled Data: Includes Ciena Corporation’s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Ciena Corporation’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.