FMP
Owlet, Inc.
OWLT
NYSE
Owlet, Inc. operates as a digital parenting platform in the United States. The company's platform focuses on giving real-time data and insights to parents. Its products include Smart Sock, a baby monitor to track an infant's oxygen levels, heart rates, and sleep trends; Dream Sock, an app to assist children for better sleep; Cam, a video streaming app to hear and see baby from anywhere; and Dream Lab, an interactive online platform that assists families in building healthy sleep habits. The company also offers Dream Duo, a monitoring system for baby's sleeping habits and includes wearable sock monitor, HD video, and digital sleep coach. Owlet, Inc. was founded in 2012 and is based in Lehi, Utah.
3.23 USD
-0.13 (-4.02%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
75.4M
75.8M
69.2M
54.01M
78.06M
80.86M
83.77M
86.79M
89.91M
93.14M
Revenue %
-
0.53
-8.71
-21.95
44.52
3.6
3.6
3.6
3.6
Operating Cash Flow
-129k
-40.6M
-81.4M
-23.53M
-11.21M
-34.23M
-35.46M
-36.74M
-38.06M
-39.43M
Operating Cash Flow %
-0.17
-53.56
-117.63
-43.56
-14.36
-42.33
-42.33
-42.33
-42.33
Cap Ex
-1.06M
-2.02M
-1.56M
-59k
-761k
-1.2M
-1.24M
-1.29M
-1.33M
-1.38M
Cap Ex %
-1.4
-2.66
-2.26
-0.11
-0.97
-1.48
-1.48
-1.48
-1.48
Free Cash Flow
-1.19M
-42.62M
-82.97M
-23.59M
-11.97M
-35.43M
-36.7M
-38.02M
-39.39M
-40.81M
Weighted Average Cost Of Capital
Price
3.23
Beta
Diluted Shares Outstanding
15.11M
Costof Debt
22.13
Tax Rate
After Tax Cost Of Debt
22.13
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
7.37M
Total Equity
48.8M
Total Capital
56.17M
Debt Weighting
13.11
Equity Weighting
86.89
Wacc
12.55
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
75.4M
75.8M
69.2M
54.01M
78.06M
80.86M
83.77M
86.79M
89.91M
93.14M
Operating Cash Flow
-129k
-40.6M
-81.4M
-23.53M
-11.21M
-34.23M
-35.46M
-36.74M
-38.06M
-39.43M
Cap Ex
-1.06M
-2.02M
-1.56M
-59k
-761k
-1.2M
-1.24M
-1.29M
-1.33M
-1.38M
Free Cash Flow
-1.19M
-42.62M
-82.97M
-23.59M
-11.97M
-35.43M
-36.7M
-38.02M
-39.39M
-40.81M
Wacc
12.55
12.55
12.55
12.55
12.55
Pv Lfcf
-31.48M
-28.98M
-26.67M
-24.55M
-22.6M
Sum Pv Lfcf
-134.28M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
12.55
Free Cash Flow T1
-41.63M
Terminal Value
-394.65M
Present Terminal Value
-218.54M
Intrinsic Value
Enterprise Value
-352.82M
Net Debt
-12.88M
Equity Value
-339.94M
Diluted Shares Outstanding
15.11M
Equity Value Per Share
-22.5
Projected DCF
-22.5 1.144%
