Quantum-Si incorporated (QSI) DCF Valuation

Quantum-Si incorporated (QSI) 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

Quantum-Si incorporated (QSI) 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:

Evaluate the financial outlook of Quantum-Si Incorporated (QSI) with expert precision! This (QSI) DCF Calculator comes equipped with pre-filled financials and offers you full flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your 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 .0 .0 .0 .0 1.1 1.1 1.1 1.1 1.1 1.1
Revenue Growth, % 0 0 0 0 0 0 0 0 0 0
EBITDA -35.8 -35.8 -95.9 -129.9 -91.8 .6 .6 .6 .6 .6
EBITDA, % 100 100 100 100 -8484.66 60 60 60 60 60
Depreciation .8 .9 1.0 2.6 4.2 1.1 1.1 1.1 1.1 1.1
Depreciation, % 100 100 100 100 384.1 100 100 100 100 100
EBIT -36.6 -36.7 -96.9 -132.4 -96.0 .6 .6 .6 .6 .6
EBIT, % 100 100 100 100 -8868.76 60 60 60 60 60
Total Cash 32.9 36.9 471.3 351.3 257.7 1.1 1.1 1.1 1.1 1.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .4
Account Receivables, % 100 100 100 100 34.01
Inventories .0 .0 -.9 -.2 3.9 1.1 1.1 1.1 1.1 1.1
Inventories, % 100 100 100 100 364.6 100 100 100 100 100
Accounts Payable .9 1.3 3.4 3.9 1.8 1.1 1.1 1.1 1.1 1.1
Accounts Payable, % 100 100 100 100 163.22 100 100 100 100 100
Capital Expenditure -1.2 -.5 -5.8 -10.7 -5.3 -.2 -.2 -.2 -.2 -.2
Capital Expenditure, % 100 100 100 100 -487.34 -20 -20 -20 -20 -20
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -36.6 -36.7 -90.7 -141.0 -96.0 .6 .6 .6 .6 .6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -36.2 -35.8 -92.5 -149.4 -103.7 3.1 1.5 1.5 1.5 1.5
WACC, % 17.87 17.87 17.86 17.87 17.87 17.86 17.86 17.86 17.86 17.86
PV UFCF
SUM PV UFCF 6.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2
Terminal Value 10
Present Terminal Value 4
Enterprise Value 10
Net Debt -119
Equity Value 129
Diluted Shares Outstanding, MM 141
Equity Value Per Share 0.91

What You Will Get

  • Comprehensive QSI Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Quantum-Si's future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Advanced DCF Calculator: Features comprehensive unlevered and levered DCF valuation models tailored for Quantum-Si incorporated (QSI).
  • WACC Calculator: Includes a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to QSI.
  • Editable Forecast Assumptions: Customize growth rates, capital expenditures, and discount rates for accurate projections.
  • Built-In Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Quantum-Si incorporated (QSI).
  • Dashboard and Charts: Visual representations highlight key valuation metrics for streamlined analysis.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Quantum-Si's (QSI) pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose This Calculator for Quantum-Si Incorporated (QSI)?

  • Designed for Experts: A sophisticated tool utilized by industry analysts, financial officers, and consultants.
  • Accurate Financials: Historical and projected financial data for Quantum-Si preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth experience.

Who Should Use This Product?

  • Professional Investors: Create comprehensive and accurate valuation models for analyzing portfolios involving Quantum-Si incorporated (QSI).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights to clients interested in Quantum-Si incorporated (QSI) stock.
  • Students and Educators: Leverage real-world data to enhance learning and practice in financial modeling.
  • Tech Enthusiasts: Gain insights into how innovative companies like Quantum-Si incorporated (QSI) are valued in the market.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
  • Real-World Data: Quantum-Si's historical and projected financials preloaded for your analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Detailed 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.