Veeco Instruments Inc. (VECO) DCF Valuation

Veeco Instruments Inc. (VECO) 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

Veeco Instruments Inc. (VECO) 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 Veeco Instruments Inc.'s financial outlook like a professional! This (VECO) DCF Calculator provides pre-filled financial data and allows you the 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 419.3 454.2 583.3 646.1 666.4 750.8 845.9 953.0 1,073.7 1,209.6
Revenue Growth, % 0 8.3 28.43 10.78 3.14 12.66 12.66 12.66 12.66 12.66
EBITDA -21.5 54.6 82.8 85.9 8.4 53.6 60.3 68.0 76.6 86.3
EBITDA, % -5.12 12.03 14.19 13.3 1.26 7.13 7.13 7.13 7.13 7.13
Depreciation 34.4 30.7 26.1 25.6 25.0 40.8 45.9 51.7 58.3 65.7
Depreciation, % 8.2 6.76 4.47 3.97 3.75 5.43 5.43 5.43 5.43 5.43
EBIT -55.9 23.9 56.7 60.3 -16.6 12.8 14.4 16.2 18.3 20.6
EBIT, % -13.32 5.27 9.72 9.33 -2.49 1.7 1.7 1.7 1.7 1.7
Total Cash 244.5 319.4 223.9 302.4 305.4 389.9 439.3 494.9 557.6 628.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 71.0 101.2 127.9 140.7 127.4
Account Receivables, % 16.94 22.29 21.93 21.78 19.11
Inventories 133.1 145.9 170.9 206.9 237.6 241.5 272.1 306.5 345.4 389.1
Inventories, % 31.73 32.13 29.29 32.02 35.66 32.17 32.17 32.17 32.17 32.17
Accounts Payable 21.3 33.7 44.5 52.0 42.4 51.8 58.4 65.8 74.1 83.5
Accounts Payable, % 5.07 7.41 7.62 8.06 6.36 6.9 6.9 6.9 6.9 6.9
Capital Expenditure -10.9 -6.8 -40.6 -24.6 -27.9 -28.6 -32.2 -36.3 -40.9 -46.1
Capital Expenditure, % -2.59 -1.5 -6.97 -3.81 -4.19 -3.81 -3.81 -3.81 -3.81 -3.81
Tax Rate, % -7.16 -7.16 -7.16 -7.16 -7.16 -7.16 -7.16 -7.16 -7.16 -7.16
EBITAT -56.4 23.7 57.5 197.4 -17.8 12.8 14.4 16.2 18.3 20.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -215.7 16.9 2.1 157.2 -47.8 4.6 -15.4 -17.3 -19.5 -22.0
WACC, % 9.01 9.01 9.01 9.01 9.01 9.01 9.01 9.01 9.01 9.01
PV UFCF
SUM PV UFCF -50.1
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -23
Terminal Value -456
Present Terminal Value -296
Enterprise Value -346
Net Debt 152
Equity Value -498
Diluted Shares Outstanding, MM 54
Equity Value Per Share -9.26

What You Will Get

  • Real VECO Financial Data: Pre-filled with Veeco Instruments Inc.’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 Veeco Instruments Inc.’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 accurate historical data and future projections tailored for Veeco Instruments Inc. (VECO).
  • Adjustable Forecast Parameters: Modify highlighted cells to customize assumptions like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow analysis.
  • Interactive Dashboard: Utilize user-friendly charts and summaries to visualize your valuation findings.
  • Suitable for All Levels: Designed with a straightforward layout for investors, CFOs, and consultants alike.

How It Works

  • Download: Obtain the ready-to-use Excel file containing Veeco Instruments Inc.'s (VECO) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose This Calculator for Veeco Instruments Inc. (VECO)?

  • Accurate Data: Access real Veeco financials for dependable valuation outcomes.
  • Customizable: Tailor essential parameters like growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Ready-made calculations save you from starting from ground zero.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the field.
  • User-Friendly: An intuitive design and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Investors: Accurately assess Veeco Instruments Inc.’s (VECO) fair value prior to making investment choices.
  • CFOs: Utilize a top-tier DCF model for comprehensive financial reporting and analysis.
  • Consultants: Efficiently customize the template for client valuation reports.
  • Entrepreneurs: Acquire knowledge on financial modeling practices employed by leading technology firms.
  • Educators: Implement it as a resource for teaching valuation techniques.

What the Template Contains

  • Historical Data: Includes Veeco Instruments Inc.'s (VECO) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Veeco Instruments Inc.'s (VECO) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Veeco Instruments Inc.'s (VECO) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.