Cyngn Inc. (CYN) DCF Valuation

Cyngn Inc. (CYN) 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

Cyngn Inc. (CYN) 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:

Explore the financial prospects of Cyngn Inc. (CYN) with our user-friendly DCF Calculator! Simply enter your assumptions for growth, margins, and expenses to uncover the intrinsic value of Cyngn Inc. (CYN) and refine your investment approach.


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 .1 .0 .0 .3 1.5 1.5 1.5 1.5 1.5 1.5
Revenue Growth, % 0 -100 0 0 468.44 0 0 0 0 0
EBITDA -9.4 -8.2 -9.3 -18.8 -22.4 -.3 -.3 -.3 -.3 -.3
EBITDA, % -7555.3 100 100 -7173.99 -1503.02 -20 -20 -20 -20 -20
Depreciation .2 .2 .1 .6 .9 1.4 1.4 1.4 1.4 1.4
Depreciation, % 127.93 100 100 230.87 62.53 92.51 92.51 92.51 92.51 92.51
EBIT -9.6 -8.4 -9.4 -19.4 -23.3 -.3 -.3 -.3 -.3 -.3
EBIT, % -7683.23 100 100 -7404.86 -1565.55 -20 -20 -20 -20 -20
Total Cash 13.3 6.1 21.9 22.6 8.2 1.5 1.5 1.5 1.5 1.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 100 100 0 0
Inventories .0 .0 .0 .1 .0 .7 .7 .7 .7 .7
Inventories, % 0 100 100 25.49 0 45.1 45.1 45.1 45.1 45.1
Accounts Payable .1 .1 .1 .2 .2 1.1 1.1 1.1 1.1 1.1
Accounts Payable, % 93.45 100 100 59.52 13.23 73.24 73.24 73.24 73.24 73.24
Capital Expenditure .0 .0 -.1 -1.4 -1.8 -.6 -.6 -.6 -.6 -.6
Capital Expenditure, % 0 100 100 -524.86 -118.48 -40 -40 -40 -40 -40
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -9.6 -8.4 -9.4 -19.4 -23.3 -.3 -.3 -.3 -.3 -.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -9.3 -8.3 -9.3 -20.2 -24.0 .1 .5 .5 .5 .5
WACC, % 4.65 4.65 4.65 4.65 4.65 4.65 4.65 4.65 4.65 4.65
PV UFCF
SUM PV UFCF 1.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 19
Present Terminal Value 15
Enterprise Value 17
Net Debt -3
Equity Value 19
Diluted Shares Outstanding, MM 0
Equity Value Per Share 43.58

What You Will Get

  • Real CYN Financial Data: Pre-filled with Cyngn Inc.’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 Cyngn Inc.’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 Data Access: Cyngn Inc.'s historical financial records and pre-filled projections.
  • Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Results: Observe Cyngn Inc.'s intrinsic value update instantly.
  • Intuitive Visual Outputs: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A professional-grade tool for analysts, investors, and finance professionals.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based CYN DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
  3. Instant Calculations: The model updates Cyngn Inc.’s intrinsic value automatically.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose Cyngn Inc. (CYN)?

  • Innovative Solutions: Leverage cutting-edge technology to drive efficiency and productivity.
  • Proven Track Record: A history of delivering reliable and effective software solutions.
  • Scalable Options: Flexible services that grow with your business needs and demands.
  • User-Friendly Interface: Intuitive design ensures ease of use for all team members.
  • Expert Support: Dedicated customer service team ready to assist with any inquiries.

Who Should Use Cyngn Inc. (CYN)?

  • Investors: Gain insights into cutting-edge autonomous vehicle technology and make informed investment choices.
  • Industry Analysts: Utilize comprehensive data and analytics to evaluate market trends and company performance.
  • Consultants: Tailor presentations and reports with up-to-date information on Cyngn's innovations and market position.
  • Tech Enthusiasts: Explore the future of mobility and autonomous systems through Cyngn's advancements.
  • Educators and Students: Leverage case studies and materials for a deeper understanding of the tech and automotive industries.

What the Template Contains

  • Pre-Filled Data: Includes Cyngn Inc.'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 Cyngn Inc.'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.