Clearfield, Inc. (CLFD) DCF Valuation

Clearfield, Inc. (CLFD) 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

Clearfield, Inc. (CLFD) 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:

Optimize your time and boost precision with our (CLFD) DCF Calculator! Equipped with actual Clearfield, Inc. data and customizable assumptions, this tool allows you to forecast, analyze, and value Clearfield, Inc. like a seasoned investor.


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 93.1 140.8 270.9 268.7 166.7 210.4 265.6 335.3 423.2 534.3
Revenue Growth, % 0 51.23 92.45 -0.7985 -37.96 26.23 26.23 26.23 26.23 26.23
EBITDA 10.8 27.5 67.2 43.3 -8.3 28.2 35.7 45.0 56.8 71.7
EBITDA, % 11.61 19.56 24.82 16.13 -5 13.42 13.42 13.42 13.42 13.42
Depreciation 2.4 2.3 3.4 6.1 7.4 5.1 6.5 8.2 10.3 13.0
Depreciation, % 2.6 1.64 1.26 2.25 4.45 2.44 2.44 2.44 2.44 2.44
EBIT 8.4 25.2 63.8 37.3 -15.8 23.1 29.2 36.8 46.5 58.7
EBIT, % 9.01 17.93 23.56 13.88 -9.45 10.98 10.98 10.98 10.98 10.98
Total Cash 27.0 23.6 22.5 168.1 131.0 82.2 103.7 130.9 165.3 208.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 10.5 19.4 53.7 28.4 21.3
Account Receivables, % 11.28 13.81 19.83 10.57 12.78
Inventories 14.4 27.5 82.2 98.1 66.8 59.7 75.4 95.2 120.1 151.6
Inventories, % 15.48 19.55 30.35 36.49 40.05 28.38 28.38 28.38 28.38 28.38
Accounts Payable 3.7 9.2 24.1 8.9 6.7 11.3 14.2 17.9 22.6 28.6
Accounts Payable, % 3.96 6.55 8.9 3.31 4.03 5.35 5.35 5.35 5.35 5.35
Capital Expenditure -1.8 -2.0 -9.1 -8.4 -9.6 -6.6 -8.3 -10.5 -13.2 -16.7
Capital Expenditure, % -1.94 -1.45 -3.38 -3.12 -5.74 -3.13 -3.13 -3.13 -3.13 -3.13
Tax Rate, % 23.39 23.39 23.39 23.39 23.39 23.39 23.39 23.39 23.39 23.39
EBITAT 6.7 19.9 49.3 29.2 -12.1 18.1 22.8 28.8 36.3 45.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -13.9 3.7 -30.4 21.1 22.0 20.8 .7 .9 1.2 1.5
WACC, % 10.57 10.57 10.56 10.56 10.56 10.56 10.56 10.56 10.56 10.56
PV UFCF
SUM PV UFCF 21.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1
Terminal Value 17
Present Terminal Value 11
Enterprise Value 32
Net Debt 2
Equity Value 30
Diluted Shares Outstanding, MM 15
Equity Value Per Share 2.07

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Clearfield, Inc.’s (CLFD) financial data pre-filled to expedite your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for assessing projections, validating strategies, and enhancing efficiency.

Key Features

  • Real-Time CLFD Data: Pre-filled with Clearfield, Inc.'s historical financials and future projections.
  • Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures to suit your analysis.
  • Dynamic Valuation Model: Automatically updates Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Analysis: Generate multiple forecasting scenarios to explore various valuation results.
  • User-Friendly Interface: Intuitive and organized, catering to both industry professionals and novices.

How It Works

  1. Step 1: Download the Excel file for Clearfield, Inc. (CLFD).
  2. Step 2: Review Clearfield’s pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for informed investment decisions.

Why Choose This Calculator for Clearfield, Inc. (CLFD)?

  • All-in-One Solution: Combines DCF, WACC, and key financial ratio analyses for comprehensive assessments.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Clearfield's intrinsic value and Net Present Value.
  • Ready-to-Use Data: Historical and projected data provide reliable benchmarks for analysis.
  • High-Quality Insights: Perfect for financial analysts, investors, and business advisors focused on Clearfield, Inc. (CLFD).

Who Should Use Clearfield, Inc. (CLFD)?

  • Telecommunications Students: Explore network infrastructure concepts and apply them to real-world scenarios.
  • Researchers: Utilize industry-specific models in your studies on broadband technology.
  • Investors: Evaluate your strategies and assess the market performance of Clearfield, Inc. (CLFD).
  • Market Analysts: Enhance your analysis with a ready-to-use, customizable financial model for Clearfield, Inc. (CLFD).
  • Entrepreneurs: Understand how established companies like Clearfield, Inc. (CLFD) navigate the telecommunications landscape.

What the Template Contains

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

No products were found matching.