Digimarc Corporation (DMRC) DCF Valuation

Digimarc Corporation (DMRC) 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

Digimarc Corporation (DMRC) 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:

Enhance your investment strategy with the Digimarc Corporation (DMRC) DCF Calculator! Explore real financial data, adjust growth projections and expenses, and immediately observe how these modifications affect Digimarc's intrinsic value.


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 23.0 24.0 26.5 30.2 34.9 38.7 43.0 47.7 53.0 58.8
Revenue Growth, % 0 4.36 10.55 13.87 15.41 11.05 11.05 11.05 11.05 11.05
EBITDA -32.2 -30.0 -39.9 -52.3 -39.8 -38.7 -43.0 -47.7 -53.0 -58.8
EBITDA, % -140.25 -124.95 -150.32 -173.25 -114.28 -100 -100 -100 -100 -100
Depreciation 2.2 2.6 2.4 8.4 8.1 6.2 6.9 7.7 8.5 9.5
Depreciation, % 9.6 10.67 9.2 27.87 23.32 16.13 16.13 16.13 16.13 16.13
EBIT -34.4 -32.5 -42.3 -60.7 -48.0 -38.7 -43.0 -47.7 -53.0 -58.8
EBIT, % -149.85 -135.62 -159.52 -201.11 -137.61 -100 -100 -100 -100 -100
Total Cash 36.8 77.7 33.3 52.5 27.2 37.0 41.1 45.6 50.7 56.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.0 3.9 8.4 5.4 5.8
Account Receivables, % 17.49 16.29 31.56 17.97 16.68
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.000004350285 0.000004168404 0 0 0 0.000001703738 0.000001703738 0.000001703738 0.000001703738 0.000001703738
Accounts Payable 1.6 2.2 4.0 5.1 6.1 5.0 5.6 6.2 6.9 7.7
Accounts Payable, % 7 9.02 15.02 16.72 17.47 13.05 13.05 13.05 13.05 13.05
Capital Expenditure -1.7 -1.6 -1.6 -1.5 -.7 -2.1 -2.3 -2.6 -2.9 -3.2
Capital Expenditure, % -7.46 -6.8 -5.93 -4.86 -2.12 -5.43 -5.43 -5.43 -5.43 -5.43
Tax Rate, % -0.44585 -0.44585 -0.44585 -0.44585 -0.44585 -0.44585 -0.44585 -0.44585 -0.44585 -0.44585
EBITAT -34.5 -32.5 -42.3 -60.8 -48.2 -38.7 -43.0 -47.7 -53.0 -58.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -36.4 -30.9 -44.1 -49.9 -40.1 -37.5 -38.7 -42.9 -47.7 -53.0
WACC, % 12.31 12.31 12.31 12.31 12.31 12.31 12.31 12.31 12.31 12.31
PV UFCF
SUM PV UFCF -154.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -54
Terminal Value -524
Present Terminal Value -293
Enterprise Value -447
Net Debt -15
Equity Value -432
Diluted Shares Outstanding, MM 20
Equity Value Per Share -21.24

What You Will Get

  • Real DMRC Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess Digimarc’s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for novices.

Key Features

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

How It Works

  • Download: Obtain the pre-configured Excel file featuring Digimarc Corporation’s (DMRC) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and instantly compare results.
  • Make Decisions: Leverage the valuation findings to inform your investment approach.

Why Choose This Calculator for Digimarc Corporation (DMRC)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Valuation: Observe immediate updates to Digimarc's valuation with input changes.
  • Preloaded Data: Comes with Digimarc's actual financial metrics for swift evaluation.
  • Relied Upon by Experts: Favored by investors and analysts for making strategic decisions.

Who Should Use This Product?

  • Investors: Accurately assess Digimarc Corporation’s (DMRC) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Digimarc Corporation.
  • Consultants: Efficiently modify the template for valuation reports tailored for clients interested in Digimarc Corporation.
  • Entrepreneurs: Acquire knowledge about financial modeling techniques employed by leading companies like Digimarc Corporation.
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to Digimarc Corporation.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Digimarc Corporation (DMRC) 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 Digimarc Corporation (DMRC).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.