Iridium Communications Inc. (IRDM) DCF Valuation

Iridium Communications Inc. (IRDM) 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

Iridium Communications Inc. (IRDM) 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 choices with the Iridium Communications Inc. (IRDM) DCF Calculator! Analyze real Iridium financial data, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of (IRDM).


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 560.4 583.4 614.5 721.0 790.7 862.7 941.3 1,027.0 1,120.6 1,222.6
Revenue Growth, % 0 4.1 5.32 17.34 9.67 9.11 9.11 9.11 9.11 9.11
EBITDA 219.7 338.7 351.7 380.2 380.1 440.5 480.6 524.4 572.1 624.2
EBITDA, % 39.2 58.04 57.24 52.72 48.07 51.06 51.06 51.06 51.06 51.06
Depreciation 297.7 303.2 305.4 303.5 282.5 401.4 437.9 477.8 521.3 568.8
Depreciation, % 53.12 51.96 49.7 42.09 35.73 46.52 46.52 46.52 46.52 46.52
EBIT -78.0 35.5 46.3 76.7 97.6 39.1 42.7 46.6 50.8 55.4
EBIT, % -13.92 6.08 7.54 10.63 12.34 4.53 4.53 4.53 4.53 4.53
Total Cash 223.6 244.7 320.9 168.8 71.9 287.4 313.6 342.1 373.3 407.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 68.7 61.2 63.4 82.3 91.7
Account Receivables, % 12.26 10.48 10.32 11.41 11.6
Inventories 39.9 32.5 29.0 39.8 91.1 59.5 64.9 70.8 77.2 84.3
Inventories, % 7.13 5.57 4.73 5.52 11.53 6.89 6.89 6.89 6.89 6.89
Accounts Payable 6.7 14.4 16.2 21.4 28.7 22.2 24.3 26.5 28.9 31.5
Accounts Payable, % 1.2 2.47 2.64 2.96 3.63 2.58 2.58 2.58 2.58 2.58
Capital Expenditure -117.8 -38.7 -42.1 -71.3 -73.5 -92.6 -101.1 -110.3 -120.3 -131.3
Capital Expenditure, % -21.02 -6.63 -6.86 -9.88 -9.29 -10.74 -10.74 -10.74 -10.74 -10.74
Tax Rate, % 424.73 424.73 424.73 424.73 424.73 424.73 424.73 424.73 424.73 424.73
EBITAT -57.9 22.4 14.9 74.2 -316.9 20.8 22.7 24.8 27.1 29.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 20.0 309.5 281.2 282.0 -161.3 349.8 347.4 379.0 413.5 451.2
WACC, % 6.65 6.45 5.91 7.04 5.35 6.28 6.28 6.28 6.28 6.28
PV UFCF
SUM PV UFCF 1,609.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 469
Terminal Value 20,591
Present Terminal Value 15,186
Enterprise Value 16,795
Net Debt 1,411
Equity Value 15,385
Diluted Shares Outstanding, MM 127
Equity Value Per Share 120.93

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real IRDM financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the highlighted cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Iridium's valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive DCF Model: Features detailed unlevered and levered DCF valuation frameworks tailored for Iridium Communications Inc. (IRDM).
  • WACC Analysis Tool: Pre-configured Weighted Average Cost of Capital template with adjustable parameters.
  • Customizable Forecast Inputs: Adjust growth projections, capital investments, and discount rates as needed.
  • Integrated Financial Ratios: Assess profitability, leverage, and efficiency ratios specifically for Iridium Communications Inc. (IRDM).
  • Interactive Dashboard and Visuals: Graphical representations of key valuation indicators for straightforward analysis.

How It Works

  • Download: Obtain the pre-configured Excel file containing Iridium Communications Inc.'s (IRDM) financial data.
  • Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC to suit your analysis.
  • Update Automatically: The calculations for intrinsic value and NPV refresh in real-time.
  • Test Scenarios: Develop various projections and evaluate results immediately.
  • Make Decisions: Leverage the valuation insights to inform your investment decisions.

Why Choose This Calculator for Iridium Communications Inc. (IRDM)?

  • Accurate Data: Up-to-date Iridium financials provide trustworthy valuation outcomes.
  • Customizable: Tailor essential parameters like growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Pre-configured calculations save you from starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the telecommunications sector.
  • User-Friendly: Simple design and clear instructions ensure accessibility for all users.

Who Should Use This Product?

  • Investors: Evaluate Iridium Communications Inc. (IRDM) for informed stock trading decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and validate financial forecasts.
  • Startup Founders: Understand the valuation processes of established companies like Iridium Communications Inc. (IRDM).
  • Consultants: Create detailed valuation reports to enhance client advisory services.
  • Students and Educators: Utilize current market data to teach and practice valuation strategies.

What the Iridium Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
  • Real-World Data: Iridium Communications Inc.'s (IRDM) historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.

No products were found matching.