Servotronics, Inc. (SVT) DCF Valuation

Servotronics, Inc. (SVT) 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

Servotronics, Inc. (SVT) 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:

Looking to assess the intrinsic value of Servotronics, Inc.? Our (SVT) DCF Calculator integrates actual data with extensive customization features, allowing you to refine your forecasts and make more informed investment choices.


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 55.3 49.8 40.6 43.8 43.6 41.4 39.2 37.2 35.2 33.4
Revenue Growth, % 0 -9.82 -18.63 8.05 -0.43815 -5.21 -5.21 -5.21 -5.21 -5.21
EBITDA 4.5 1.7 5.6 -1.5 -1.0 1.6 1.5 1.4 1.4 1.3
EBITDA, % 8.16 3.38 13.73 -3.45 -2.36 3.89 3.89 3.89 3.89 3.89
Depreciation 1.3 1.4 1.4 1.0 1.1 1.1 1.0 1.0 .9 .9
Depreciation, % 2.29 2.89 3.37 2.17 2.48 2.64 2.64 2.64 2.64 2.64
EBIT 3.2 .2 4.2 -2.5 -2.1 .5 .5 .5 .4 .4
EBIT, % 5.87 0.48551 10.35 -5.62 -4.84 1.25 1.25 1.25 1.25 1.25
Total Cash 2.0 5.9 9.5 4.0 .1 4.0 3.8 3.6 3.4 3.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 13.2 7.6 7.2 8.5 12.1
Account Receivables, % 23.85 15.32 17.75 19.29 27.65
Inventories 20.2 23.4 20.1 19.0 14.2 17.3 16.4 15.5 14.7 14.0
Inventories, % 36.46 46.96 49.64 43.46 32.54 41.81 41.81 41.81 41.81 41.81
Accounts Payable 4.5 1.6 .7 1.8 2.1 1.8 1.7 1.6 1.5 1.5
Accounts Payable, % 8.07 3.21 1.63 4.2 4.72 4.37 4.37 4.37 4.37 4.37
Capital Expenditure -2.3 -.7 -.3 -1.3 -.7 -.9 -.8 -.8 -.8 -.7
Capital Expenditure, % -4.11 -1.46 -0.65832 -3.01 -1.58 -2.16 -2.16 -2.16 -2.16 -2.16
Tax Rate, % -340.47 -340.47 -340.47 -340.47 -340.47 -340.47 -340.47 -340.47 -340.47 -340.47
EBITAT 2.5 .4 4.2 -1.9 -9.3 .5 .4 .4 .4 .4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -27.3 .5 8.1 -1.3 -7.5 .8 1.9 1.8 1.7 1.6
WACC, % 7.36 7.61 7.61 7.37 7.61 7.52 7.52 7.52 7.52 7.52
PV UFCF
SUM PV UFCF 6.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2
Terminal Value 30
Present Terminal Value 21
Enterprise Value 27
Net Debt 2
Equity Value 25
Diluted Shares Outstanding, MM 2
Equity Value Per Share 10.09

What You Will Get

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

Key Features

  • 🔍 Real-Life SVT Financials: Pre-filled historical and projected data for Servotronics, Inc. (SVT).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Servotronics’ intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Servotronics’ valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based SVT DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates Servotronics’ intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Leverage the results to inform your investment or financial analysis.

Why Choose This Calculator for Servotronics, Inc. (SVT)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Modify parameters easily to suit your specific analysis needs.
  • Real-Time Feedback: Observe immediate changes in Servotronics’ valuation as you adjust the inputs.
  • Preloaded Data: Comes with Servotronics’ actual financial information for swift evaluations.
  • Relied Upon by Experts: Utilized by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Finance Students: Understand the intricacies of valuation methods and apply them to real-world data, including Servotronics, Inc. (SVT).
  • Academics: Utilize established financial models in your teaching or research focused on companies like Servotronics, Inc. (SVT).
  • Investors: Evaluate your investment strategies and analyze the valuation metrics for Servotronics, Inc. (SVT).
  • Analysts: Enhance your analysis with a customizable DCF model tailored for Servotronics, Inc. (SVT).
  • Small Business Owners: Learn from the valuation approaches used for large public entities such as Servotronics, Inc. (SVT).

What the Template Contains

  • Pre-Filled Data: Includes Servotronics, Inc.'s (SVT) 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 Servotronics, Inc.'s (SVT) 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.