Network-1 Technologies, Inc. (NTIP) DCF Valuation

Network-1 Technologies, Inc. (NTIP) 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

Network-1 Technologies, Inc. (NTIP) 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:

Optimize your time and improve precision with our (NTIP) DCF Calculator! Equipped with real Network-1 Technologies, Inc. data and customizable assumptions, this tool empowers you to forecast, analyze, and value (NTIP) like a seasoned investor.


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 3.0 4.4 36.0 .0 2.6 2.9 3.2 3.6 4.0 4.4
Revenue Growth, % 0 44.98 718.28 -100 0 11.24 11.24 11.24 11.24 11.24
EBITDA -2.4 -2.4 19.9 .3 -2.2 -.4 -.4 -.5 -.5 -.6
EBITDA, % -77.51 -54.8 55.18 100 -85.93 -12.61 -12.61 -12.61 -12.61 -12.61
Depreciation .4 .3 .3 .4 .3 .8 .9 1.0 1.1 1.2
Depreciation, % 13.57 7.56 0.81878 100 12.73 26.93 26.93 26.93 26.93 26.93
EBIT -2.8 -2.7 19.6 -.1 -2.6 -.6 -.6 -.7 -.8 -.9
EBIT, % -91.08 -62.37 54.36 100 -98.65 -19.55 -19.55 -19.55 -19.55 -19.55
Total Cash 48.3 44.9 59.6 48.4 45.5 2.9 3.2 3.6 4.0 4.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .3 .0 .0 .0 .0
Account Receivables, % 11.29 0 0 100 0
Inventories .0 .0 .0 .0 .0 .6 .6 .7 .8 .9
Inventories, % 0 0 0 100 0 20 20 20 20 20
Accounts Payable .4 .6 .5 .5 .1 .8 .9 1.0 1.1 1.2
Accounts Payable, % 13.86 13.56 1.27 100 4.81 26.7 26.7 26.7 26.7 26.7
Capital Expenditure -.1 -.1 -.1 -.5 .0 .0 .0 .0 .0 .0
Capital Expenditure, % -3.79 -1.16 -0.28033 100 0 -1.05 -1.05 -1.05 -1.05 -1.05
Tax Rate, % 1022.15 1022.15 1022.15 1022.15 1022.15 1022.15 1022.15 1022.15 1022.15 1022.15
EBITAT -2.8 -1.3 14.2 -.7 23.7 -.4 -.4 -.5 -.5 -.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2.4 -.5 14.2 -.8 23.6 -.2 .4 .4 .5 .5
WACC, % 5.39 5.39 5.39 5.39 5.39 5.39 5.39 5.39 5.39 5.39
PV UFCF
SUM PV UFCF 1.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1
Terminal Value 16
Present Terminal Value 12
Enterprise Value 13
Net Debt -17
Equity Value 30
Diluted Shares Outstanding, MM 24
Equity Value Per Share 1.27

What You Will Get

  • Accurate NTIP Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Real-Time Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Simulation: Evaluate various scenarios to assess Network-1 Technologies' future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Customizable Growth Assumptions: Adjust key metrics such as revenue projections, operating margins, and R&D expenses.
  • Instant DCF Calculation: Automatically determines intrinsic value, net present value, and additional financial metrics.
  • High-Precision Outputs: Leverages Network-1 Technologies, Inc.'s (NTIP) actual financial data for accurate valuation results.
  • Effortless Scenario Testing: Easily evaluate various scenarios and analyze their impacts on projections.
  • Efficiency Booster: Streamlines the valuation process, removing the complexity of creating detailed models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Network-1 Technologies, Inc.'s (NTIP) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Network-1 Technologies, Inc.'s (NTIP) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose Network-1 Technologies, Inc. (NTIP)?

  • Innovative Solutions: Cutting-edge technology designed to meet modern networking needs.
  • Proven Expertise: A team of professionals with extensive experience in the tech industry.
  • Customer-Centric Approach: Tailored services that prioritize client satisfaction and support.
  • Robust Security: Advanced measures to ensure the safety and integrity of your network.
  • Industry Recognition: A trusted name in technology, backed by numerous accolades and partnerships.

Who Should Use This Product?

  • Technology Students: Explore network technologies and apply theoretical concepts using real-world examples.
  • Researchers: Integrate advanced networking models into academic projects or studies.
  • Investors: Evaluate your investment strategies and analyze market performance for Network-1 Technologies, Inc. (NTIP).
  • IT Analysts: Enhance your analysis with a customizable framework for assessing network solutions.
  • Entrepreneurs: Understand how technology firms like Network-1 Technologies, Inc. (NTIP) operate and are valued in the market.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Network-1 Technologies, Inc. (NTIP) 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 Network-1 Technologies, Inc. (NTIP).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.