|
Evolution Petroleum Corporation (EPM) DCF تقييم |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Evolution Petroleum Corporation (EPM) Bundle
قم بتعزيز استراتيجياتك الاستثمارية باستخدام حاسبة DCF التابعة لشركة Evolution Petroleum Corporation (EPM)! استكشف البيانات المالية الحقيقية لشركة Apple، واضبط توقعات النمو والنفقات، ولاحظ على الفور كيف تؤثر هذه التغييرات على القيمة الجوهرية لشركة Evolution Petroleum Corporation (EPM).
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 29.6 | 32.7 | 108.9 | 128.5 | 85.9 | 106.3 | 131.7 | 163.0 | 201.9 | 250.0 |
| Revenue Growth, % | 0 | 10.48 | 233.08 | 17.98 | -33.18 | 23.82 | 23.82 | 23.82 | 23.82 | 23.82 |
| EBITDA | 11.0 | -16.2 | 49.7 | 59.4 | 27.0 | 23.6 | 29.3 | 36.2 | 44.8 | 55.5 |
| EBITDA, % | 37.2 | -49.39 | 45.6 | 46.21 | 31.46 | 22.22 | 22.22 | 22.22 | 22.22 | 22.22 |
| Depreciation | 5.8 | 5.2 | 8.1 | 14.3 | 20.1 | 16.4 | 20.3 | 25.1 | 31.1 | 38.6 |
| Depreciation, % | 19.46 | 15.8 | 7.39 | 11.11 | 23.36 | 15.43 | 15.43 | 15.43 | 15.43 | 15.43 |
| EBIT | 5.3 | -21.3 | 41.6 | 45.1 | 7.0 | 7.2 | 8.9 | 11.1 | 13.7 | 17.0 |
| EBIT, % | 17.74 | -65.19 | 38.21 | 35.1 | 8.1 | 6.79 | 6.79 | 6.79 | 6.79 | 6.79 |
| Total Cash | 19.7 | 5.3 | 8.3 | 11.0 | 6.4 | 22.6 | 28.0 | 34.6 | 42.9 | 53.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 5.2 | 8.7 | 26.7 | 7.9 | 11.2 | 18.6 | 23.1 | 28.6 | 35.4 | 43.8 |
| Account Receivables, % | 17.44 | 26.56 | 24.5 | 6.13 | 13.03 | 17.54 | 17.54 | 17.54 | 17.54 | 17.54 |
| Inventories | .0 | .0 | 2.6 | .0 | -.3 | .4 | .5 | .6 | .8 | 1.0 |
| Inventories, % | 0 | 0 | 2.4 | 0.000000778 | -0.40407 | 0.39841 | 0.39841 | 0.39841 | 0.39841 | 0.39841 |
| Accounts Payable | 1.5 | 1.6 | 15.1 | 5.9 | 8.3 | 8.1 | 10.0 | 12.4 | 15.4 | 19.0 |
| Accounts Payable, % | 4.97 | 4.93 | 13.89 | 4.58 | 9.67 | 7.61 | 7.61 | 7.61 | 7.61 | 7.61 |
| Capital Expenditure | -11.1 | -18.8 | -54.9 | -7.0 | -49.6 | -44.3 | -54.9 | -67.9 | -84.1 | -104.2 |
| Capital Expenditure, % | -37.37 | -57.39 | -50.38 | -5.44 | -57.8 | -41.68 | -41.68 | -41.68 | -41.68 | -41.68 |
| Tax Rate, % | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 |
| EBITAT | 8.3 | -16.4 | 33.0 | 35.1 | 5.2 | 5.9 | 7.3 | 9.0 | 11.2 | 13.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -.7 | -33.3 | -20.9 | 54.5 | -25.0 | -30.5 | -29.9 | -37.0 | -45.8 | -56.7 |
| WACC, % | 6.17 | 5.96 | 5.99 | 5.97 | 5.94 | 6.01 | 6.01 | 6.01 | 6.01 | 6.01 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -165.0 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | -57 | |||||||||
| Terminal Value | -1,035 | |||||||||
| Present Terminal Value | -773 | |||||||||
| Enterprise Value | -938 | |||||||||
| Net Debt | 33 | |||||||||
| Equity Value | -972 | |||||||||
| Diluted Shares Outstanding, MM | 33 | |||||||||
| Equity Value Per Share | -29.53 |
What You Will Receive
- Comprehensive Financial Model: Evolution Petroleum’s actual data allows for accurate DCF valuation.
- Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates provide immediate feedback as you make adjustments.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.
Key Features
- Comprehensive Historical Data: Evolution Petroleum Corporation’s (EPM) financial statements and detailed forecasts.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Valuation: Observe the intrinsic value of Evolution Petroleum Corporation (EPM) update instantly.
- Intuitive Visualizations: Dashboard graphs present valuation outcomes and essential metrics clearly.
- Designed for Precision: A robust tool tailored for analysts, investors, and financial professionals.
How It Works
- Step 1: Download the Excel file for Evolution Petroleum Corporation (EPM).
- Step 2: Review the pre-filled financial data and forecasts for Evolution Petroleum Corporation (EPM).
- Step 3: Adjust key inputs such as production growth, operating expenses, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the findings for your investment strategies.
Why Choose This Calculator for Evolution Petroleum Corporation (EPM)?
- Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for EPM.
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for (EPM).
- Detailed Insights: Automatically computes Evolution Petroleum’s intrinsic value and Net Present Value.
- Preloaded Data: Includes historical and projected data for accurate analysis of (EPM).
- Professional Quality: Perfect for financial analysts, investors, and consultants focusing on (EPM).
Who Should Use This Product?
- Investors: Evaluate Evolution Petroleum Corporation's (EPM) market position before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for (EPM).
- Startup Founders: Understand the valuation strategies of established companies like Evolution Petroleum Corporation (EPM).
- Consultants: Provide comprehensive valuation reports tailored for clients interested in (EPM).
- Students and Educators: Utilize real-time data from (EPM) to practice and instruct on valuation principles.
What the Template Contains
- Preloaded EPM Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.