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.
3.29 USD
-0.07 (-2.13%)
Operating Data
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
Ebitda
-8.25M
-42.71M
-75.53M
-27.49M
-9.47M
-37.25M
-38.59M
-39.98M
-41.41M
-42.9M
Ebitda %
-10.94
-56.34
-109.15
-50.9
-12.13
-46.06
-46.06
-46.06
-46.06
Ebit
-9.12M
-43.84M
-78.2M
-29.7M
-10.85M
-38.62M
-40.01M
-41.45M
-42.94M
-44.49M
Ebit %
-12.09
-57.84
-113.01
-54.99
-13.9
-47.76
-47.76
-47.76
-47.76
Depreciation
873k
1.13M
2.67M
2.21M
1.38M
2M
2.07M
2.15M
2.23M
2.31M
Depreciation %
1.16
1.49
3.86
4.09
1.77
2.48
2.48
2.48
2.48
Balance Sheet
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Total Cash
17.01M
95.1M
11.2M
16.56M
20.25M
31.59M
32.73M
33.9M
35.12M
36.39M
Total Cash %
22.56
125.46
16.18
30.66
25.94
39.07
39.07
39.07
39.07
Receivables
10.53M
10.47M
15.96M
13.97M
12.14M
14.92M
15.46M
16.01M
16.59M
17.18M
Receivables %
13.96
13.81
23.06
25.87
15.55
18.45
18.45
18.45
18.45
Inventories
7.91M
18M
18.5M
6.49M
10.52M
13.99M
14.49M
15.01M
15.55M
16.11M
Inventories %
10.49
23.75
26.73
12.02
13.48
17.3
17.3
17.3
17.3
Payable
16.38M
27.77M
30.43M
13.68M
11.28M
22.98M
23.81M
24.67M
25.55M
26.47M
Payable %
21.72
36.63
43.98
25.33
14.45
28.42
28.42
28.42
28.42
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
Weighted Average Cost Of Capital
Price
3.29
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
49.71M
Total Capital
57.07M
Debt Weighting
12.91
Equity Weighting
87.09
Wacc
12.54
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
Ebitda
-8.25M
-42.71M
-75.53M
-27.49M
-9.47M
-37.25M
-38.59M
-39.98M
-41.41M
-42.9M
Ebit
-9.12M
-43.84M
-78.2M
-29.7M
-10.85M
-38.62M
-40.01M
-41.45M
-42.94M
-44.49M
Tax Rate
-0.43
-0.43
-0.43
-0.43
-0.43
-0.43
-0.43
-0.43
-0.43
-0.43
Ebiat
-9.14M
-60.02M
-78.2M
-29.71M
-10.9M
-38.62M
-40.01M
-41.45M
-42.94M
-44.49M
Depreciation
873k
1.13M
2.67M
2.21M
1.38M
2M
2.07M
2.15M
2.23M
2.31M
Receivables
10.53M
10.47M
15.96M
13.97M
12.14M
14.92M
15.46M
16.01M
16.59M
17.18M
Inventories
7.91M
18M
18.5M
6.49M
10.52M
13.99M
14.49M
15.01M
15.55M
16.11M
Payable
16.38M
27.77M
30.43M
13.68M
11.28M
22.98M
23.81M
24.67M
25.55M
26.47M
Cap Ex
-1.06M
-2.02M
-1.56M
-59k
-761k
-1.2M
-1.24M
-1.29M
-1.33M
-1.38M
Ufcf
-11.38M
-59.55M
-80.41M
-30.32M
-14.87M
-32.36M
-39.39M
-40.81M
-42.28M
-43.8M
Wacc
12.54
12.54
12.54
12.54
12.54
Pv Ufcf
-28.76M
-31.1M
-28.63M
-26.36M
-24.26M
Sum Pv Ufcf
-139.11M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
12.54
Free Cash Flow T1
-44.68M
Terminal Value
-423.81M
Present Terminal Value
-234.75M
Intrinsic Value
Enterprise Value
-373.86M
Net Debt
-12.88M
Equity Value
-360.98M
Diluted Shares Outstanding
15.11M
Equity Value Per Share
-23.89
Projected DCF
-23.89 1.138%
