|
Boxlight Corporation (Boxl) DCF تقييم
US | Technology | Communication Equipment | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Boxlight Corporation (BOXL) Bundle
تبسيط تحليلك وتحسين الدقة مع حاسبة DCF (Boxl)! مزودة ببيانات شركة Boxlight Corporation الأصلية والافتراضات القابلة للتخصيص ، تمكنك هذه الأداة من التنبؤ وتحليل وتقييم (Boxl) مثل المستثمر المحنك.
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 | 33.0 | 54.9 | 185.2 | 221.8 | 176.7 | 249.9 | 353.4 | 499.7 | 706.6 | 999.2 |
| Revenue Growth, % | 0 | 66.18 | 237.35 | 19.77 | -20.32 | 41.41 | 41.41 | 41.41 | 41.41 | 41.41 |
| EBITDA | -6.7 | -11.6 | .0 | 15.4 | -17.6 | -22.2 | -31.4 | -44.4 | -62.8 | -88.8 |
| EBITDA, % | -20.28 | -21.16 | 0.0248411 | 6.93 | -9.95 | -8.89 | -8.89 | -8.89 | -8.89 | -8.89 |
| Depreciation | .9 | 2.5 | 7.2 | 9.1 | 8.9 | 10.2 | 14.4 | 20.4 | 28.8 | 40.7 |
| Depreciation, % | 2.75 | 4.64 | 3.86 | 4.12 | 5.01 | 4.08 | 4.08 | 4.08 | 4.08 | 4.08 |
| EBIT | -7.6 | -14.2 | -7.1 | 6.2 | -26.5 | -32.4 | -45.8 | -64.8 | -91.6 | -129.6 |
| EBIT, % | -23.03 | -25.79 | -3.84 | 2.81 | -14.97 | -12.97 | -12.97 | -12.97 | -12.97 | -12.97 |
| Total Cash | 1.2 | 13.5 | 17.9 | 14.6 | 17.3 | 27.0 | 38.2 | 54.1 | 76.5 | 108.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3.7 | 21.0 | 29.6 | 31.0 | 29.5 | 48.0 | 67.8 | 95.9 | 135.6 | 191.7 |
| Account Receivables, % | 11.1 | 38.19 | 15.97 | 13.98 | 16.71 | 19.19 | 19.19 | 19.19 | 19.19 | 19.19 |
| Inventories | 3.3 | 20.9 | 51.6 | 58.2 | 44.1 | 63.6 | 89.9 | 127.2 | 179.8 | 254.3 |
| Inventories, % | 10.05 | 38.1 | 27.86 | 26.25 | 24.97 | 25.45 | 25.45 | 25.45 | 25.45 | 25.45 |
| Accounts Payable | 9.8 | 12.7 | 25.7 | 30.7 | 27.4 | 47.9 | 67.8 | 95.8 | 135.5 | 191.6 |
| Accounts Payable, % | 29.53 | 23.08 | 13.89 | 13.85 | 15.53 | 19.18 | 19.18 | 19.18 | 19.18 | 19.18 |
| Capital Expenditure | .0 | -.3 | -.3 | -1.1 | -1.3 | -.9 | -1.3 | -1.9 | -2.7 | -3.8 |
| Capital Expenditure, % | -0.01093539 | -0.48278 | -0.15391 | -0.49869 | -0.74751 | -0.37876 | -0.37876 | -0.37876 | -0.37876 | -0.37876 |
| Tax Rate, % | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 |
| EBITAT | -9.2 | -13.5 | -9.4 | 6.3 | -27.8 | -32.1 | -45.4 | -64.2 | -90.7 | -128.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -5.6 | -43.2 | -28.7 | 11.3 | -7.9 | -40.3 | -58.6 | -82.9 | -117.3 | -165.8 |
| WACC, % | 19.13 | 18.34 | 19.13 | 19.13 | 19.13 | 18.97 | 18.97 | 18.97 | 18.97 | 18.97 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -252.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -169 | |||||||||
| Terminal Value | -997 | |||||||||
| Present Terminal Value | -418 | |||||||||
| Enterprise Value | -671 | |||||||||
| Net Debt | 32 | |||||||||
| Equity Value | -703 | |||||||||
| Diluted Shares Outstanding, MM | 9 | |||||||||
| Equity Value Per Share | -74.34 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real Boxlight Corporation (BOXL) financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the highlighted cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effect of your inputs on Boxlight Corporation’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- 🔍 Real-Life BOXL Financials: Pre-filled historical and projected data for Boxlight Corporation.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Boxlight’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Boxlight’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file for Boxlight Corporation (BOXL).
- Step 2: Review Boxlight's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose This Calculator for Boxlight Corporation (BOXL)?
- Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for Boxlight Corporation.
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for (BOXL).
- Detailed Insights: Automatically computes Boxlight’s intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on (BOXL).
Who Should Use This Product?
- Investors: Accurately estimate Boxlight Corporation’s fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Boxlight (BOXL).
- Consultants: Easily customize the template for valuation reports tailored for Boxlight clients.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies like Boxlight (BOXL).
- Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to Boxlight (BOXL).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Boxlight Corporation (BOXL) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models that display intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Boxlight Corporation (BOXL).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy analysis of results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.