Rubicon Technology, Inc. (RBCN) DCF Valuation

Rubicon Technology, Inc. (RBCN) 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

Rubicon Technology, Inc. (RBCN) 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:

Whether you’re an investor or analyst, this Rubicon Technology, Inc. (RBCN) DCF Calculator is your go-to tool for accurate valuation. Featuring real data from Rubicon Technology, Inc., you can adjust forecasts and observe the effects in real time.


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 3.5 4.5 4.1 3.6 2.0 1.8 1.6 1.5 1.3 1.2
Revenue Growth, % 0 26.69 -9.09 -11.67 -44.3 -9.59 -9.59 -9.59 -9.59 -9.59
EBITDA -1.7 -.6 -.3 1.1 .1 -.1 -.1 -.1 -.1 -.1
EBITDA, % -47.02 -12.49 -7.86 30.05 7.26 -6.01 -6.01 -6.01 -6.01 -6.01
Depreciation .2 .2 .1 .1 .1 .1 .1 .1 .0 .0
Depreciation, % 4.79 3.4 3.45 3.35 3.55 3.71 3.71 3.71 3.71 3.71
EBIT -1.8 -.7 -.5 1.0 .1 -.2 -.2 -.1 -.1 -.1
EBIT, % -51.82 -15.89 -11.3 26.71 3.7 -9.72 -9.72 -9.72 -9.72 -9.72
Total Cash 24.2 25.9 26.0 1.6 .6 1.4 1.2 1.1 1.0 .9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.1 .4 .7 .7 .2
Account Receivables, % 29.86 8.64 17.7 18.71 8.81
Inventories 1.9 1.2 .8 .4 .1 .4 .4 .3 .3 .3
Inventories, % 52.47 27.15 19.48 12.52 3.55 23.03 23.03 23.03 23.03 23.03
Accounts Payable .7 .5 .5 .4 .3 .3 .2 .2 .2 .2
Accounts Payable, % 20.79 11.13 13.42 12.21 13.11 14.13 14.13 14.13 14.13 14.13
Capital Expenditure .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 0 0 0 0 0 0 0 0 0
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -1.9 -.7 -.1 1.0 .1 -.1 -.1 -.1 -.1 -.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3.9 .5 .2 1.4 .8 -.6 .0 .0 .0 .0
WACC, % 11.53 11.53 11.53 11.53 11.53 11.53 11.53 11.53 11.53 11.53
PV UFCF
SUM PV UFCF -.6
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value -1
Net Debt -1
Equity Value 0
Diluted Shares Outstanding, MM 2
Equity Value Per Share -0.04

What You Will Get

  • Real RBCN Financial Data: Pre-filled with Rubicon Technology’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Rubicon Technology’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts for Rubicon Technology, Inc. (RBCN).
  • Tailorable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to effectively present your valuation findings.
  • Suitable for All Users: A straightforward, intuitive layout designed for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Model: Download and open the Excel file containing Rubicon Technology, Inc.'s (RBCN) data.
  • 2. Adjust Variables: Modify essential inputs such as growth projections, WACC, and capital investments.
  • 3. View Results Live: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
  • 5. Present with Assurance: Share expert valuation insights to enhance your decision-making process.

Why Choose Rubicon Technology, Inc. (RBCN)?

  • Innovative Solutions: Benefit from cutting-edge technology tailored for your needs.
  • Expertise You Can Trust: Our team of professionals ensures top-notch service and support.
  • Scalable Options: Flexible solutions designed to grow alongside your business.
  • Data-Driven Insights: Leverage analytics to make informed decisions and drive success.
  • Committed to Quality: We prioritize excellence in every product and service we offer.

Who Should Use This Product?

  • Investors: Accurately assess Rubicon Technology, Inc.'s (RBCN) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Rubicon Technology, Inc. (RBCN).
  • Consultants: Easily modify the template for valuation reports tailored to Rubicon Technology, Inc. (RBCN) clients.
  • Entrepreneurs: Acquire knowledge on financial modeling techniques employed by leading technology firms like Rubicon Technology, Inc. (RBCN).
  • Educators: Implement it as a teaching resource to illustrate valuation methods relevant to Rubicon Technology, Inc. (RBCN).

What the Rubicon Technology Template Contains

  • Pre-Filled Data: Includes Rubicon Technology's historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Rubicon Technology's profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.