Nano Dimension Ltd. (NNDM) 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
Nano Dimension Ltd. (NNDM) Bundle
Gain insights into your Nano Dimension Ltd. (NNDM) valuation analysis with our state-of-the-art DCF Calculator! This Excel template comes preloaded with accurate (NNDM) data, enabling you to adjust forecasts and assumptions to determine Nano Dimension Ltd.'s intrinsic value with precision.
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 | 7.1 | 3.4 | 10.5 | 43.6 | 56.3 | 81.3 | 117.2 | 169.2 | 244.1 | 352.1 |
| Revenue Growth, % | 0 | -51.92 | 208.71 | 315.83 | 29.06 | 44.28 | 44.28 | 44.28 | 44.28 | 44.28 |
| EBITDA | -5.3 | -45.7 | -195.7 | -219.6 | -48.2 | -74.9 | -108.0 | -155.9 | -224.9 | -324.6 |
| EBITDA, % | -75.22 | -1345.59 | -1864.98 | -503.19 | -85.6 | -92.16 | -92.16 | -92.16 | -92.16 | -92.16 |
| Depreciation | 2.6 | 2.7 | 9.9 | 7.3 | 6.5 | 38.6 | 55.8 | 80.4 | 116.1 | 167.5 |
| Depreciation, % | 36.72 | 78.75 | 94.09 | 16.63 | 11.62 | 47.56 | 47.56 | 47.56 | 47.56 | 47.56 |
| EBIT | -7.9 | -48.4 | -205.6 | -226.8 | -54.8 | -80.8 | -116.6 | -168.2 | -242.7 | -350.2 |
| EBIT, % | -111.94 | -1424.34 | -1959.07 | -519.82 | -97.23 | -99.45 | -99.45 | -99.45 | -99.45 | -99.45 |
| Total Cash | 3.9 | 670.9 | 1,291.2 | 1,032.0 | 851.5 | 74.0 | 106.7 | 154.0 | 222.1 | 320.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2.2 | 1.1 | 4.6 | 6.3 | 22.2 | 26.3 | 38.0 | 54.8 | 79.0 | 114.0 |
| Account Receivables, % | 30.62 | 33.63 | 43.61 | 14.53 | 39.46 | 32.37 | 32.37 | 32.37 | 32.37 | 32.37 |
| Inventories | 3.5 | 3.3 | 11.2 | 19.4 | 18.4 | 52.8 | 76.1 | 109.9 | 158.5 | 228.7 |
| Inventories, % | 50.11 | 97.5 | 106.73 | 44.46 | 32.66 | 64.95 | 64.95 | 64.95 | 64.95 | 64.95 |
| Accounts Payable | .9 | .8 | 2.8 | 3.7 | 4.7 | 12.8 | 18.5 | 26.6 | 38.4 | 55.4 |
| Accounts Payable, % | 12.02 | 22.83 | 27 | 8.53 | 8.34 | 15.74 | 15.74 | 15.74 | 15.74 | 15.74 |
| Capital Expenditure | -.6 | -1.4 | -425.8 | -9.4 | -10.6 | -30.7 | -44.3 | -63.9 | -92.2 | -133.0 |
| Capital Expenditure, % | -8.5 | -39.98 | -4057.75 | -21.52 | -18.86 | -37.77 | -37.77 | -37.77 | -37.77 | -37.77 |
| Tax Rate, % | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 |
| EBITAT | -15.7 | -46.4 | -200.7 | -227.1 | -53.7 | -79.4 | -114.6 | -165.4 | -238.6 | -344.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -18.6 | -43.9 | -625.8 | -238.3 | -71.7 | -101.8 | -132.5 | -191.2 | -275.8 | -397.9 |
| WACC, % | 12.14 | 12.14 | 12.14 | 12.14 | 12.14 | 12.14 | 12.14 | 12.14 | 12.14 | 12.14 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -730.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -406 | |||||||||
| Terminal Value | -4,002 | |||||||||
| Present Terminal Value | -2,256 | |||||||||
| Enterprise Value | -2,987 | |||||||||
| Net Debt | -296 | |||||||||
| Equity Value | -2,691 | |||||||||
| Diluted Shares Outstanding, MM | 248 | |||||||||
| Equity Value Per Share | -10.85 |
What You Will Get
- Real Nano Dimension Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Nano Dimension Ltd. (NNDM).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis needs.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Nano Dimension’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections specific to Nano Dimension Ltd. (NNDM).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility in your financial assessments.
Key Features
- Accurate Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts for Nano Dimension Ltd. (NNDM).
- Adjustable Forecast Inputs: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries to easily interpret your valuation outcomes.
- Suitable for All Levels: Designed with simplicity in mind, catering to investors, CFOs, and consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based NNDM DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Nano Dimension's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Leverage the results to inform your investment or financial decisions.
Why Choose Nano Dimension Ltd. (NNDM)?
- Innovative Technology: Leverage cutting-edge 3D printing solutions for advanced manufacturing.
- Enhance Efficiency: Streamlined processes lead to faster production times and reduced costs.
- Custom Solutions: Tailor our products to meet specific industry needs and requirements.
- User-Friendly Interface: Intuitive software design ensures ease of use for all skill levels.
- Industry Leader: Trusted by top professionals for our commitment to quality and innovation.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Nano Dimension Ltd. (NNDM) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Nano Dimension Ltd. (NNDM).
- Consultants: Deliver professional valuation insights on Nano Dimension Ltd. (NNDM) to clients quickly and accurately.
- Business Owners: Understand how innovative companies like Nano Dimension Ltd. (NNDM) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Nano Dimension Ltd. (NNDM).
What the Template Contains
- Preloaded NNDM Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.