Digital Ally, Inc. (DGLY) DCF Valuation

Digital Ally, Inc. (DGLY) 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

Digital Ally, Inc. (DGLY) 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:

Discover the true potential of Digital Ally, Inc. (DGLY) with our advanced DCF Calculator! Adjust vital assumptions, explore various scenarios, and examine how alterations affect Digital Ally, Inc. (DGLY) valuation – all within a comprehensive Excel template.


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 10.4 10.5 21.4 37.0 28.2 38.8 53.4 73.4 100.9 138.7
Revenue Growth, % 0 0.70397 103.65 72.83 -23.67 37.47 37.47 37.47 37.47 37.47
EBITDA -9.6 -2.0 26.4 -16.7 -20.1 -9.9 -13.5 -18.6 -25.6 -35.2
EBITDA, % -91.68 -19.01 123.2 -45.01 -71.2 -25.38 -25.38 -25.38 -25.38 -25.38
Depreciation .4 .3 .8 2.2 2.2 1.8 2.5 3.5 4.8 6.6
Depreciation, % 3.74 2.38 3.84 5.88 7.85 4.74 4.74 4.74 4.74 4.74
EBIT -10.0 -2.2 25.6 -18.8 -22.3 -11.4 -15.7 -21.5 -29.6 -40.7
EBIT, % -95.41 -21.38 119.36 -50.9 -79.05 -29.35 -29.35 -29.35 -29.35 -29.35
Total Cash .4 4.4 32.0 3.5 .7 12.2 16.7 23.0 31.7 43.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.6 3.2 4.7 6.1 4.7
Account Receivables, % 15.61 30.77 22.18 16.54 16.61
Inventories 5.3 8.2 9.7 6.8 3.8 16.0 22.0 30.2 41.5 57.1
Inventories, % 50.57 78.01 45.11 18.48 13.61 41.16 41.16 41.16 41.16 41.16
Accounts Payable 2.3 1.1 4.6 9.5 10.7 9.2 12.6 17.4 23.9 32.8
Accounts Payable, % 22.41 10.89 21.34 25.61 37.99 23.65 23.65 23.65 23.65 23.65
Capital Expenditure -.3 -.7 -7.6 -2.2 -.2 -4.0 -5.5 -7.6 -10.4 -14.3
Capital Expenditure, % -2.55 -6.65 -35.57 -5.91 -0.85211 -10.31 -10.31 -10.31 -10.31 -10.31
Tax Rate, % -0.88202 -0.88202 -0.88202 -0.88202 -0.88202 -0.88202 -0.88202 -0.88202 -0.88202 -0.88202
EBITAT -9.5 -1.2 25.5 -6.1 -22.5 -8.7 -11.9 -16.4 -22.6 -31.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -13.9 -7.4 19.2 .3 -14.9 -27.7 -20.4 -28.1 -38.6 -53.1
WACC, % 27.31 15.96 28.56 10.01 28.62 22.09 22.09 22.09 22.09 22.09
PV UFCF
SUM PV UFCF -88.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -54
Terminal Value -269
Present Terminal Value -99
Enterprise Value -188
Net Debt 9
Equity Value -197
Diluted Shares Outstanding, MM 3
Equity Value Per Share -70.87

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Digital Ally, Inc.'s (DGLY) financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that adjusts to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and optimizing efficiency.

Key Features

  • 🔍 Real-Life DGLY Financials: Pre-filled historical and projected data for Digital Ally, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Digital Ally’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Digital Ally’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Digital Ally, Inc.'s (DGLY) 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 observe the recalculated results, including Digital Ally, Inc.'s (DGLY) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Digital Ally, Inc. (DGLY)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
  • Real-Time Feedback: Monitor immediate changes to Digital Ally's valuation as you tweak inputs.
  • Preloaded Data: Comes equipped with Digital Ally’s latest financial metrics for swift evaluations.
  • Preferred by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use Digital Ally, Inc. (DGLY)?

  • Investors: Leverage advanced analytics to make informed investment decisions in the technology sector.
  • Security Professionals: Utilize innovative surveillance solutions to enhance safety and efficiency.
  • Law Enforcement Agencies: Streamline operations with reliable body camera and video management systems.
  • Tech Enthusiasts: Explore cutting-edge technology and its applications in public safety and security.
  • Educators and Students: Incorporate real-world case studies of digital surveillance in academic discussions.

What the Template Contains

  • Pre-Filled Data: Includes Digital Ally, 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 Digital Ally, 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.