Innoviz Technologies Ltd. (INVZ) 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
Innoviz Technologies Ltd. (INVZ) Bundle
Designed for accuracy, our (INVZ) DCF Calculator allows you to evaluate Innoviz Technologies Ltd. valuation using real-world financial data, with the flexibility to modify all essential parameters for improved projections.
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 | 1.6 | -9.4 | 5.5 | 6.0 | 20.9 | 16.2 | 12.6 | 9.7 | 7.6 | 5.9 |
| Revenue Growth, % | 0 | -694.54 | -158.37 | 10.25 | 246.43 | -22.44 | -22.44 | -22.44 | -22.44 | -22.44 |
| EBITDA | -67.8 | -79.8 | -153.7 | -126.2 | -123.4 | -9.7 | -7.5 | -5.8 | -4.5 | -3.5 |
| EBITDA, % | -4303.75 | 852.39 | -2811.8 | -2094.91 | -591.16 | -60 | -60 | -60 | -60 | -60 |
| Depreciation | 1.7 | 2.7 | 4.0 | 7.5 | 9.2 | 9.3 | 7.2 | 5.6 | 4.4 | 3.4 |
| Depreciation, % | 106.29 | -28.42 | 72.45 | 124 | 44.03 | 57.61 | 57.61 | 57.61 | 57.61 | 57.61 |
| EBIT | -69.5 | -82.5 | -157.7 | -133.7 | -132.6 | -9.7 | -7.5 | -5.8 | -4.5 | -3.5 |
| EBIT, % | -4410.03 | 880.81 | -2884.25 | -2218.9 | -635.19 | -60 | -60 | -60 | -60 | -60 |
| Total Cash | 107.5 | 50.0 | 265.7 | 178.1 | 145.4 | 9.7 | 7.5 | 5.8 | 4.5 | 3.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.0 | 2.5 | .5 | 1.8 | 7.4 | 3.6 | 2.8 | 2.2 | 1.7 | 1.3 |
| Account Receivables, % | 64.83 | -26.76 | 9.39 | 29.24 | 35.42 | 22.42 | 22.42 | 22.42 | 22.42 | 22.42 |
| Inventories | 1.3 | 2.2 | 4.3 | 4.2 | 1.9 | 7.1 | 5.5 | 4.3 | 3.3 | 2.6 |
| Inventories, % | 85.14 | -23.11 | 77.86 | 70.3 | 8.95 | 43.83 | 43.83 | 43.83 | 43.83 | 43.83 |
| Accounts Payable | 7.1 | 7.8 | 5.8 | 8.4 | 8.0 | 8.3 | 6.4 | 5.0 | 3.9 | 3.0 |
| Accounts Payable, % | 453.65 | -82.77 | 105.45 | 138.85 | 38.49 | 51.14 | 51.14 | 51.14 | 51.14 | 51.14 |
| Capital Expenditure | -5.9 | -5.1 | -3.8 | -22.6 | -6.6 | -9.7 | -7.6 | -5.9 | -4.5 | -3.5 |
| Capital Expenditure, % | -371.43 | 54.68 | -69.23 | -374.49 | -31.51 | -60.15 | -60.15 | -60.15 | -60.15 | -60.15 |
| Tax Rate, % | -0.52275 | -0.52275 | -0.52275 | -0.52275 | -0.52275 | -0.52275 | -0.52275 | -0.52275 | -0.52275 | -0.52275 |
| EBITAT | -69.5 | -82.7 | -157.9 | -134.1 | -133.3 | -9.7 | -7.5 | -5.8 | -4.5 | -3.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -68.9 | -86.8 | -159.9 | -147.8 | -134.3 | -11.3 | -7.3 | -5.7 | -4.4 | -3.4 |
| WACC, % | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -26.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -3 | |||||||||
| Terminal Value | -51 | |||||||||
| Present Terminal Value | -33 | |||||||||
| Enterprise Value | -60 | |||||||||
| Net Debt | 6 | |||||||||
| Equity Value | -66 | |||||||||
| Diluted Shares Outstanding, MM | 147 | |||||||||
| Equity Value Per Share | -0.45 |
What You Will Receive
- Adjustable Forecast Parameters: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Industry-Specific Data: Innoviz’s financial data pre-loaded to facilitate your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Tailored and Professional Design: A sleek Excel model that conforms to your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Accurate Market Data: Gain access to reliable pre-loaded historical performance metrics and future forecasts for Innoviz Technologies Ltd. (INVZ).
- Tailored Forecast Inputs: Modify highlighted fields such as WACC, growth rates, and profit margins to suit your analysis.
- Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to effectively visualize your valuation findings.
- Suitable for All Skill Levels: An intuitive layout designed for investors, CFOs, and consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based INVZ DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional variables.
- Instant Calculations: The model automatically recalculates Innoviz’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Utilize the findings to inform your investment or financial strategy.
Why Choose This Calculator?
- Accurate Data: Real Innoviz Technologies financials ensure reliable valuation results.
- Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-built calculations save you the hassle of starting from scratch.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the tech industry.
- User-Friendly: Intuitive design and step-by-step guidance make it accessible for all users.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Innoviz Technologies Ltd. (INVZ) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Innoviz Technologies Ltd. (INVZ).
- Consultants: Deliver professional valuation insights on Innoviz Technologies Ltd. (INVZ) to clients quickly and accurately.
- Business Owners: Understand how innovative companies like Innoviz Technologies Ltd. (INVZ) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Innoviz Technologies Ltd. (INVZ).
What the Template Contains
- Pre-Filled DCF Model: Innoviz Technologies' financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Innoviz's profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.