NVE Corporation (NVEC) DCF Valuation

NVE Corporation (NVEC) 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

NVE Corporation (NVEC) 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 strategies with the NVE Corporation (NVEC) DCF Calculator! Utilize authentic NVE financials, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of NVE Corporation (NVEC).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 25.4 21.4 27.0 38.3 29.8 32.0 34.4 37.0 39.8 42.8
Revenue Growth, % 0 -15.92 26.31 41.75 -22.09 7.51 7.51 7.51 7.51 7.51
EBITDA 16.1 13.3 16.8 25.6 18.8 20.4 21.9 23.5 25.3 27.2
EBITDA, % 63.22 62.18 62.08 67.04 63.17 63.54 63.54 63.54 63.54 63.54
Depreciation .5 .5 .4 .3 .3 .5 .6 .6 .6 .7
Depreciation, % 2.16 2.54 1.57 0.67342 1.03 1.6 1.6 1.6 1.6 1.6
EBIT 15.5 12.7 16.3 25.4 18.5 19.8 21.3 22.9 24.7 26.5
EBIT, % 61.05 59.64 60.51 66.36 62.14 61.94 61.94 61.94 61.94 61.94
Total Cash 27.2 18.1 31.3 17.2 22.2 25.9 27.8 29.9 32.2 34.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2.7 2.0 4.7 6.5 3.1
Account Receivables, % 10.6 9.19 17.43 17.05 10.55
Inventories 3.9 3.9 5.1 6.4 7.2 6.0 6.4 6.9 7.4 8.0
Inventories, % 15.29 18.26 18.86 16.77 24.02 18.64 18.64 18.64 18.64 18.64
Accounts Payable .2 .3 .9 .3 .1 .4 .5 .5 .6 .6
Accounts Payable, % 0.73584 1.58 3.5 0.73643 0.42663 1.39 1.39 1.39 1.39 1.39
Capital Expenditure -.1 -.1 -.5 -.9 .0 -.3 -.3 -.4 -.4 -.4
Capital Expenditure, % -0.20479 -0.29358 -1.8 -2.45 -0.05613642 -0.95928 -0.95928 -0.95928 -0.95928 -0.95928
Tax Rate, % 16.33 16.33 16.33 16.33 16.33 16.33 16.33 16.33 16.33 16.33
EBITAT 13.0 10.5 13.5 21.3 15.5 16.5 17.8 19.1 20.5 22.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 7.1 11.8 10.2 16.8 18.3 17.2 17.3 18.6 20.0 21.5
WACC, % 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76
PV UFCF
SUM PV UFCF 71.3
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 22
Terminal Value 233
Present Terminal Value 146
Enterprise Value 217
Net Debt -10
Equity Value 227
Diluted Shares Outstanding, MM 5
Equity Value Per Share 46.96

What You Will Get

  • Real NVE Corporation Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on NVE Corporation’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for NVE Corporation (NVEC).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to NVE Corporation (NVEC).
  • Customizable Forecast Assumptions: Update growth rates, capital expenditures, and discount rates as per NVE Corporation (NVEC) requirements.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to NVE Corporation (NVEC).
  • Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis of NVE Corporation (NVEC).

How It Works

  • 1. Access the Template: Download and open the Excel file featuring NVE Corporation's (NVEC) preloaded data.
  • 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
  • 3. View Instant Results: The DCF model automatically computes intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Evaluate various forecasts to examine different valuation possibilities.
  • 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.

Why Choose NVE Corporation (NVEC)?

  • Innovative Technology: Leading the way in spintronic devices and solutions.
  • Proven Performance: A track record of delivering high-quality products and services.
  • Customer-Centric Approach: Tailored solutions to meet the unique needs of each client.
  • Experienced Team: Backed by experts in the field, ensuring top-notch support.
  • Commitment to Sustainability: Focused on environmentally friendly practices and products.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessments of NVE Corporation (NVEC).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in NVE Corporation (NVEC) stock.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Tech Enthusiasts: Gain insights into how companies like NVE Corporation (NVEC) are valued in the technology sector.

What the NVE Corporation (NVEC) Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for NVE Corporation.
  • Real-World Data: NVE Corporation’s historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various 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 providing clear, actionable results specific to NVE Corporation.

No products were found matching.