inTEST Corporation (INTT) DCF Valuation

inTEST Corporation (INTT) 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

inTEST Corporation (INTT) 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:

Whether you're an investor or an analyst, this (INTT) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from inTEST Corporation, you can adjust forecasts and immediately observe the effects.


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 60.7 53.8 84.9 116.8 123.3 150.9 184.7 226.1 276.8 338.8
Revenue Growth, % 0 -11.27 57.7 37.64 5.54 22.4 22.4 22.4 22.4 22.4
EBITDA 5.8 1.9 11.5 10.7 16.4 14.9 18.2 22.3 27.2 33.4
EBITDA, % 9.56 3.58 13.6 9.18 13.31 9.84 9.84 9.84 9.84 9.84
Depreciation 3.2 3.2 3.1 4.7 4.7 6.8 8.4 10.3 12.6 15.4
Depreciation, % 5.26 5.87 3.71 4.06 3.8 4.54 4.54 4.54 4.54 4.54
EBIT 2.6 -1.2 8.4 6.0 11.7 8.0 9.8 12.0 14.7 18.0
EBIT, % 4.29 -2.29 9.9 5.12 9.51 5.31 5.31 5.31 5.31 5.31
Total Cash 7.6 10.3 21.2 13.4 45.3 31.6 38.7 47.4 58.0 71.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 9.3 8.4 16.5 21.2 18.2
Account Receivables, % 15.32 15.67 19.48 18.16 14.74
Inventories 7.2 7.5 12.9 22.6 20.1 23.1 28.3 34.6 42.3 51.8
Inventories, % 11.84 13.89 15.15 19.31 16.29 15.3 15.3 15.3 15.3 15.3
Accounts Payable 2.0 2.4 4.3 7.4 5.5 7.1 8.7 10.7 13.1 16.0
Accounts Payable, % 3.27 4.5 5.04 6.33 4.48 4.72 4.72 4.72 4.72 4.72
Capital Expenditure -.6 -.7 -1.0 -1.4 -1.3 -1.7 -2.1 -2.5 -3.1 -3.8
Capital Expenditure, % -1.02 -1.22 -1.17 -1.17 -1.05 -1.13 -1.13 -1.13 -1.13 -1.13
Tax Rate, % 15.44 15.44 15.44 15.44 15.44 15.44 15.44 15.44 15.44 15.44
EBITAT 2.3 -.9 7.3 5.0 9.9 6.7 8.2 10.0 12.2 15.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -9.6 2.6 -2.2 -2.9 17.0 3.4 5.3 6.4 7.9 9.6
WACC, % 12.13 12.03 12.12 12.1 12.11 12.1 12.1 12.1 12.1 12.1
PV UFCF
SUM PV UFCF 22.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 10
Terminal Value 97
Present Terminal Value 55
Enterprise Value 77
Net Debt -28
Equity Value 105
Diluted Shares Outstanding, MM 12
Equity Value Per Share 8.92

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-loaded financials for inTEST Corporation (INTT).
  • Authentic Data: Access to historical data and forward-looking projections (highlighted in the yellow cells).
  • Flexible Forecasting: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect the valuation of inTEST Corporation (INTT).
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for clarity and user-friendliness, complete with step-by-step guidance.

Key Features

  • Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for inTEST Corporation (INTT).
  • WACC Calculator: Offers a pre-designed Weighted Average Cost of Capital sheet with adjustable inputs.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to inTEST Corporation (INTT).
  • Visual Dashboard and Charts: Graphical representations summarize essential valuation metrics for straightforward analysis.

How It Works

  1. Step 1: Download the Excel file for inTEST Corporation (INTT).
  2. Step 2: Review the pre-filled financial data and forecasts for inTEST Corporation (INTT).
  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 results and utilize the outputs for your investment decisions regarding inTEST Corporation (INTT).

Why Choose inTEST Corporation (INTT)?

  • Innovative Solutions: Cutting-edge technology tailored to meet industry needs.
  • Proven Reliability: Established track record of delivering high-quality products and services.
  • Customer-Centric Approach: Focused on understanding and addressing client requirements.
  • Expert Support: Dedicated team of professionals available to assist you at every step.
  • Industry Leadership: Recognized as a leader in the testing and measurement sector.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling inTEST Corporation (INTT) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to inTEST Corporation (INTT).
  • Consultants: Deliver professional valuation insights for inTEST Corporation (INTT) to clients quickly and accurately.
  • Business Owners: Understand how companies like inTEST Corporation (INTT) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to inTEST Corporation (INTT).

What the Template Contains

  • Pre-Filled DCF Model: inTEST Corporation’s (INTT) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to inTEST Corporation (INTT).
  • Financial Ratios: Evaluate inTEST Corporation’s (INTT) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios for inTEST Corporation (INTT).
  • Financial Statements: Annual and quarterly reports to support detailed analysis of inTEST Corporation (INTT).
  • Interactive Dashboard: Easily visualize key valuation metrics and results for inTEST Corporation (INTT).

No products were found matching.