Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 180

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 181

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 182

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 183

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 184

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 185

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 186

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 187

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 188

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 189

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 190

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 191

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 192

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 193

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 194

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 195

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 196

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 197

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 198

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 199

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 200

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 201

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 202

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 203

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main.php on line 204

Intrinsic value of Energous - WATT

Previous Close

$19.95

  Intrinsic Value

$n/a

stock screener

  Rating & Target

Previous close

$19.95

 
Intrinsic value

$n/a

 
Up/down potential
 
Rating

We calculate the intrinsic value of WATT stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Shares outstanding, mln

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 20
-100.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
Revenue, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Variable operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Operating income, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
EBITDA, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Interest expense (income), $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Earnings before tax, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Tax expense, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Net income, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Adjusted assets (=assets-cash), $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Revenue / Adjusted assets
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 126
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
Average production assets, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Working capital, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total debt, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total liabilities, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total equity, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total liabilities and equity, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Debt-to-equity ratio
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 175
0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
Adjusted equity ratio
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 182
0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Depreciation, amort., depletion, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Funds from operations, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Change in working capital, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from operations, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Maintenance CAPEX, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
New CAPEX, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from investing activities, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Free cash flow, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Issuance/(repayment) of debt, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Issuance/(repurchase) of shares, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total cash flow (excl. dividends), $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Retained Cash Flow (-), $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Prev. year cash balance distribution, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Discount rate, %
 
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
PV of cash for distribution, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Current shareholders' claim on cash, %
  100
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0

Energous Corporation is engaged in developing a technology called WattUp that consists of semiconductor chipsets, software, hardware designs and antennas that can enable radio frequency (RF)-based wire-free charging for electronic devices, providing power at a distance and enabling charging with mobility under software control. Its technology can be utilized in a range of devices, including wearables, Internet of Things (IoT) devices, smartphones, tablets, e-book readers, keyboards, mice, remote controls, rechargeable lights, cylindrical batteries and any other device with similar charging requirements that would otherwise need a battery or a connection to a power outlet. The Company is engaged in developing a solution that charges electronic devices by surrounding them with a contained three-dimensional (3D) RF energy pocket (RF energy pocket). It is also engaged in developing its transmitter technology to mesh, to form a wire-free charging network.


Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 4

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 5

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 6

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 7

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 8

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 9

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 10

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 11

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 12

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 12

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 12

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 13

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 13

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 13

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 22

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 23

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 26

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 27

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 28

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 28

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 28

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 30

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 30

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 30

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 32

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 32

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 32

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 34

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 34

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 34

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 36

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 36

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 36

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 38

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 38

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 38

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 40

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 40

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 40

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 42

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 42

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 42

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 44

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 44

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 44

FINANCIAL RATIOS  of  Energous (WATT)

Valuation Ratios
P/E Ratio 0
Price to Sales 0
Price to Book 0
Price to Tangible Book
Price to Cash Flow 0
Price to Free Cash Flow 0
Growth Rates
Sales Growth Rate -100%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate NaN%
Cap. Spend. - 3 Yr. Gr. Rate NaN%
Financial Strength
Quick Ratio NaN
Current Ratio NaN
LT Debt to Equity 0%
Total Debt to Equity 0%
Interest Coverage 0
Management Effectiveness
Return On Assets 0%
Ret/ On Assets - 3 Yr. Avg. 0%
Return On Total Capital 0%
Ret/ On T. Cap. - 3 Yr. Avg. 0%
Return On Equity 0%
Return On Equity - 3 Yr. Avg. 0%
Asset Turnover 0
Profitability Ratios
Gross Margin 0%
Gross Margin - 3 Yr. Avg. 0%
EBITDA Margin 0%
EBITDA Margin - 3 Yr. Avg. 0%
Operating Margin 0%
Oper. Margin - 3 Yr. Avg. 0%
Pre-Tax Margin 0%
Pre-Tax Margin - 3 Yr. Avg. 0%
Net Profit Margin 0%
Net Profit Margin - 3 Yr. Avg. 0%
Effective Tax Rate 0%
Eff/ Tax Rate - 3 Yr. Avg. 0%
Payout Ratio 0%

WATT stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the WATT stock intrinsic value calculation we used $ million for the last fiscal year's total revenue generated by Energous. The default revenue input number comes from 2016 income statement of Energous. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our WATT stock valuation model: a) initial revenue growth rate of 0% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 0%, whose default value for WATT is calculated based on our internal credit rating of Energous, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Energous.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of WATT stock the variable cost ratio is equal to 0%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $ million in the base year in the intrinsic value calculation for WATT stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 0% for Energous.

Corporate tax rate of 27% is the nominal tax rate for Energous. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the WATT stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for WATT are equal to 0%.

Life of production assets of years is the average useful life of capital assets used in Energous operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for WATT is equal to 0%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $ million for Energous - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 36.056 million for Energous is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Energous at the current share price and the inputted number of shares is $0.7 billion.

RELATED COMPANIES Price Int.Val. Rating
QRVO Qorvo 77.31 5.30  str.sell
WTT Wireless Telec 2.14 0.35  str.sell
MXL MaxLinear 22.89 1.02  str.sell
LLL L3 Technologie 212.89 138.95  sell
MCHP Microchip Tech 83.41 66.23  sell
MTSI MACOM Technolo 20.38 6.07  str.sell
HEI Heico 80.64 92.63  hold

COMPANY NEWS

▶ Energous reports 4Q loss   [Feb-15-18 04:10PM  Associated Press]
▶ Energous Corp. to Host Earnings Call   [12:10PM  ACCESSWIRE]
▶ Why Energous Corporation Stock Soared Today   [Jan-24-18 05:26PM  Motley Fool]
▶ Why Shares of Energous Corp. Tumbled Today   [Jan-12-18 05:46PM  Motley Fool]
▶ Wireless charging is almost here   [05:22PM  Yahoo Finance Video]
▶ Is Energous Corp Stock the Real Deal or Just a Fake-Out?   [Jan-09-18 02:33PM  InvestorPlace]
▶ Here's Why Energous Corp. Shares Spiked 21% Today   [Jan-08-18 04:11PM  Motley Fool]
▶ The impact of wireless-charging advances   [09:36AM  Fox Business Videos]
▶ Tread Carefully When It Comes To Energous Corp Stock   [Jan-04-18 12:41PM  InvestorPlace]
▶ Why Energous Shares Soared Today   [Jan-02-18 04:38PM  Motley Fool]
▶ [$$] Freeing Wireless Devices From All Those Wires   [Dec-30-17 12:01AM  Barrons.com]
▶ Energous: Knowns and Known Unknowns   [Dec-28-17 07:50PM  Barrons.com]
▶ Markets Stay Firm as 2017 Winds Down   [05:05PM  TheStreet.com]
▶ Why Energous Stock Popped (Again) Today   [01:22PM  Motley Fool]
▶ What Happened in the Stock Market Today   [Dec-27-17 05:05PM  Motley Fool]
▶ Energous Pops On FCC Approval For Wireless Charging Technology   [Dec-26-17 05:21PM  Investor's Business Daily]
▶ ETFs with exposure to Energous Corp. : December 22, 2017   [Dec-22-17 11:51AM  Capital Cube]
▶ ETFs with exposure to Energous Corp. : December 11, 2017   [Dec-11-17 02:16PM  Capital Cube]
▶ ETFs with exposure to Energous Corp. : November 30, 2017   [Nov-30-17 02:37PM  Capital Cube]
▶ ETFs with exposure to Energous Corp. : November 8, 2017   [Nov-08-17 06:42PM  Capital Cube]
▶ Energous reports 3Q loss   [04:47PM  Associated Press]
▶ Energous Corp. to Host Earnings Call   [12:00PM  ACCESSWIRE]
▶ WiTricity CEO: Wireless Charging Moves Forward in Autos   [Sep-20-17 05:53PM  Barrons.com]
▶ Energous CEO Rizzone Undaunted by Apple Tilt to Qi   [Sep-14-17 05:31PM  Barrons.com]
▶ Energous shares plunge as much as 21%   [03:23PM  CNBC Videos]
▶ Why Shares of Energous Rocketed Higher Today   [Sep-05-17 04:39PM  Motley Fool]
▶ ETFs with exposure to Energous Corp. : September 1, 2017   [Aug-31-17 10:02PM  Capital Cube]
▶ Why Energous Corp. Shares Soared Today   [Aug-22-17 04:32PM  Motley Fool]
▶ Energous reports 2Q loss   [Aug-09-17 04:46PM  Associated Press]
▶ Energous reports 2Q loss   [05:03AM  Associated Press]
▶ Is through-the-air charging a hoax?   [Jul-15-17 01:45PM  Yahoo Finance]
Financial statements of WATT
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.