EBET, Inc. (EBET) DCF Valuation

EBET, Inc. (EBET) DCF Valuation

US | Consumer Cyclical | Gambling, Resorts & Casinos | NASDAQ
EBET, Inc. (EBET) DCF Valuation
  • ✓ 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

EBET, Inc. (EBET) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gain mastery over your EBET, Inc. (EBET) valuation analysis using our sophisticated DCF Calculator! Preloaded with real EBET data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of EBET, Inc. (EBET).


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 .1 .2 .2 58.6 39.2 48.0 58.8 72.0 88.2 108.0
Revenue Growth, % 0 38.87 -15.82 35454.69 -33.14 22.48 22.48 22.48 22.48 22.48
EBITDA .0 -.4 -13.1 -25.0 -60.0 -31.2 -38.3 -46.9 -57.4 -70.3
EBITDA, % 17.1 -216 -7928.92 -42.63 -153.19 -65.11 -65.11 -65.11 -65.11 -65.11
Depreciation .2 .0 .4 6.6 7.1 19.7 24.2 29.6 36.3 44.4
Depreciation, % 121.9 -23.57 259.83 11.18 18.16 41.15 41.15 41.15 41.15 41.15
EBIT -.1 -.4 -13.5 -31.5 -67.1 -43.6 -53.3 -65.3 -80.0 -98.0
EBIT, % -104.81 -192.42 -8188.75 -53.81 -171.35 -90.76 -90.76 -90.76 -90.76 -90.76
Total Cash .1 .0 9.1 5.5 .3 15.2 18.6 22.8 27.9 34.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 1.6 .6
Account Receivables, % 19.03 17.28 13.13 2.81 1.64
Inventories .0 .0 .7 2.9 .0 10.1 12.3 15.1 18.5 22.7
Inventories, % 0 0 403.05 4.93 0 20.99 20.99 20.99 20.99 20.99
Accounts Payable .0 .2 1.7 13.4 22.8 27.8 34.1 41.7 51.1 62.6
Accounts Payable, % 8.89 106.57 1044.31 22.84 58.13 57.97 57.97 57.97 57.97 57.97
Capital Expenditure .0 .0 -.2 -1.2 .0 -9.4 -11.5 -14.1 -17.2 -21.1
Capital Expenditure, % 0 0 -95.7 -2.05 -0.02907281 -19.55 -19.55 -19.55 -19.55 -19.55
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -.1 -.5 -15.0 -31.5 -67.1 -43.6 -53.3 -65.3 -80.0 -98.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF .0 -.3 -13.9 -18.4 -46.7 -42.7 -37.8 -46.3 -56.7 -69.5
WACC, % 42.98 42.98 42.98 42.98 42.98 42.98 42.98 42.98 42.98 42.98
PV UFCF
SUM PV UFCF -89.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -71
Terminal Value -173
Present Terminal Value -29
Enterprise Value -118
Net Debt 40
Equity Value -158
Diluted Shares Outstanding, MM 3
Equity Value Per Share -57.02

What You Will Get

  • Editable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: EBET, Inc.’s (EBET) financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Accurate EBET Financial Data: Gain access to reliable pre-loaded historical figures and future estimates.
  • Adjustable Forecast Parameters: Modify highlighted cells for WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Clear charts and summaries to easily visualize your valuation outcomes.
  • Suitable for All Skill Levels: A straightforward, intuitive layout designed for investors, CFOs, and consultants.

How It Works

  • Step 1: Download the prebuilt Excel template featuring EBET, Inc. (EBET) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including EBET, Inc. (EBET)'s intrinsic value.
  • Step 5: Use the outputs to make informed investment decisions or generate comprehensive reports.

Why Choose EBET, Inc. (EBET)?

  • Streamlined Process: Quickly access our tools without the hassle of starting from scratch.
  • Enhanced Precision: Utilize our dependable financial data and formulas to minimize valuation errors.
  • Completely Adaptable: Modify the model to align with your specific assumptions and forecasts.
  • User-Friendly Interface: Intuitive charts and outputs simplify the analysis of results.
  • Endorsed by Professionals: Crafted for industry experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling EBET, Inc. (EBET) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for EBET, Inc. (EBET).
  • Consultants: Deliver professional valuation insights on EBET, Inc. (EBET) to clients quickly and accurately.
  • Business Owners: Understand how companies like EBET, Inc. (EBET) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to EBET, Inc. (EBET).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled EBET, Inc. (EBET) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for EBET, Inc. (EBET).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.