|
Evgo ، Inc. (Evgo) DCF تقييم
US | Consumer Cyclical | Specialty Retail | 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
EVgo, Inc. (EVGO) Bundle
اكتساب رؤى حول تحليل تقييم EVGO ، Inc. (EVGO) باستخدام حاسبة DCF المتطورة لدينا! يأتي قالب Excel هذا مسبقًا ببيانات Evgo الحقيقية ، مما يتيح لك ضبط التوقعات والافتراضات لتحديد القيمة الجوهرية لـ Evgo ، Inc.
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 | 17.5 | 13.0 | 22.2 | 54.6 | 161.0 | 259.4 | 418.1 | 673.9 | 1,086.2 | 1,750.7 |
| Revenue Growth, % | 0 | -25.53 | 70.24 | 145.74 | 194.85 | 61.18 | 61.18 | 61.18 | 61.18 | 61.18 |
| EBITDA | -16.0 | -34.9 | -31.9 | -70.3 | -83.5 | -229.9 | -370.6 | -597.3 | -962.6 | -1,551.6 |
| EBITDA, % | -91.27 | -267.08 | -143.76 | -128.75 | -51.86 | -88.62 | -88.62 | -88.62 | -88.62 | -88.62 |
| Depreciation | 8.8 | 18.7 | 23.9 | 35.9 | 52.0 | 180.6 | 291.1 | 469.1 | 756.1 | 1,218.7 |
| Depreciation, % | 49.99 | 143.04 | 107.59 | 65.8 | 32.28 | 69.61 | 69.61 | 69.61 | 69.61 | 69.61 |
| EBIT | -24.8 | -53.5 | -55.8 | -106.2 | -135.4 | -251.2 | -404.9 | -652.5 | -1,051.7 | -1,695.2 |
| EBIT, % | -141.26 | -410.12 | -251.36 | -194.55 | -84.14 | -96.83 | -96.83 | -96.83 | -96.83 | -96.83 |
| Total Cash | 1.4 | 7.9 | 484.9 | 246.2 | 209.1 | 191.3 | 308.3 | 496.9 | 800.9 | 1,290.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.5 | 5.4 | 13.7 | 19.1 | 44.2 | 90.4 | 145.6 | 234.7 | 378.3 | 609.8 |
| Account Receivables, % | 8.6 | 41.56 | 61.58 | 34.96 | 27.45 | 34.83 | 34.83 | 34.83 | 34.83 | 34.83 |
| Inventories | .2 | .0 | 6.4 | 5.0 | .0 | 20.2 | 32.6 | 52.6 | 84.7 | 136.5 |
| Inventories, % | 1.04 | 0.09205297 | 28.79 | 9.07 | 0 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 |
| Accounts Payable | 1.8 | 3.0 | 2.9 | 9.1 | 10.1 | 36.0 | 58.0 | 93.4 | 150.6 | 242.7 |
| Accounts Payable, % | 10.05 | 22.97 | 13.26 | 16.72 | 6.3 | 13.86 | 13.86 | 13.86 | 13.86 | 13.86 |
| Capital Expenditure | -21.5 | -19.3 | -65.0 | -200.3 | -158.9 | -258.8 | -417.1 | -672.2 | -1,083.4 | -1,746.2 |
| Capital Expenditure, % | -122.47 | -148.24 | -292.62 | -366.84 | -98.72 | -99.74 | -99.74 | -99.74 | -99.74 | -99.74 |
| Tax Rate, % | 68.67 | 68.67 | 68.67 | 68.67 | 68.67 | 68.67 | 68.67 | 68.67 | 68.67 | 68.67 |
| EBITAT | -34.9 | -64.2 | -8.2 | -106.2 | -42.4 | -173.8 | -280.1 | -451.5 | -727.7 | -1,172.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -47.6 | -67.3 | -64.0 | -268.3 | -168.5 | -292.5 | -451.8 | -728.1 | -1,173.6 | -1,891.5 |
| WACC, % | 12.6 | 12.6 | 11.84 | 12.6 | 11.99 | 12.33 | 12.33 | 12.33 | 12.33 | 12.33 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -2,927.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1,929 | |||||||||
| Terminal Value | -18,685 | |||||||||
| Present Terminal Value | -10,449 | |||||||||
| Enterprise Value | -13,377 | |||||||||
| Net Debt | -141 | |||||||||
| Equity Value | -13,235 | |||||||||
| Diluted Shares Outstanding, MM | 91 | |||||||||
| Equity Value Per Share | -146.10 |
What You Will Get
- Real EVgo Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for EVgo, Inc. (EVGO).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to EVgo, Inc. (EVGO).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on EVgo, Inc. (EVGO)’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for EVgo, Inc. (EVGO).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for EVgo, Inc. (EVGO).
Key Features
- 🔍 Real-Life EVGO Financials: Pre-filled historical and projected data for EVgo, Inc. (EVGO).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate EVgo’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize EVgo’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 EVgo, Inc. (EVGO).
- Step 2: Review EVgo's pre-filled financial data and projections.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify assumptions.
- Step 5: Evaluate the outputs and utilize the results for your investment strategies.
Why Choose EVgo, Inc. (EVGO)?
- Accelerate Charging Solutions: Access a comprehensive network of fast charging stations nationwide.
- Enhance Sustainability: Contribute to a cleaner environment with renewable energy options.
- Flexible Plans: Choose from various subscription models to suit your charging needs.
- User-Friendly App: Easily locate charging stations and monitor your usage in real-time.
- Backed by Industry Leaders: Partnered with major automotive and energy companies for reliability and innovation.
Who Should Use This Product?
- Investors: Evaluate EVgo's valuation before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess future projections.
- Startup Founders: Understand the valuation strategies of leading companies like EVgo.
- Consultants: Provide comprehensive valuation reports for your clients.
- Students and Educators: Utilize real-world examples to practice and teach valuation concepts.
What the Template Contains
- Pre-Filled DCF Model: EVgo’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored for EVgo.
- Financial Ratios: Assess EVgo’s profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, margins, and CAPEX to suit your analysis.
- Financial Statements: Comprehensive annual and quarterly reports for in-depth evaluation.
- Interactive Dashboard: Effortlessly visualize key valuation metrics and outcomes.
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.