|
Horizon Technology Finance Corporation (HRZN) DCF تقييم
US | Financial Services | Asset Management | 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
Horizon Technology Finance Corporation (HRZN) Bundle
تبسيط تحليلك وتحسين الدقة مع حاسبة HRZN DCF لدينا! باستخدام بيانات حقيقية من شركة Horizon Technology Finance Corporation والافتراضات القابلة للتخصيص ، تمكنك هذه الأداة من التنبؤ وتقييم وتقييم HRZN 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 | 21.3 | 10.3 | 33.3 | 26.6 | -9.9 | -8.1 | -6.7 | -5.5 | -4.5 | -3.7 |
| Revenue Growth, % | 0 | -51.5 | 221.97 | -19.91 | -137.05 | -17.85 | -17.85 | -17.85 | -17.85 | -17.85 |
| EBITDA | .0 | .0 | .0 | .0 | 11.9 | 1.6 | 1.3 | 1.1 | .9 | .7 |
| EBITDA, % | 0 | 0 | 0 | 0 | -120.93 | -20 | -20 | -20 | -20 | -20 |
| Depreciation | 11.1 | 15.3 | 16.6 | 29.4 | .0 | -4.9 | -4.0 | -3.3 | -2.7 | -2.2 |
| Depreciation, % | 52.22 | 148.08 | 49.77 | 110.18 | 0 | 60.4 | 60.4 | 60.4 | 60.4 | 60.4 |
| EBIT | -11.1 | -15.3 | -16.6 | -29.4 | 11.9 | 6.5 | 5.4 | 4.4 | 3.6 | 3.0 |
| EBIT, % | -52.22 | -148.08 | -49.77 | -110.18 | -120.93 | -80.4 | -80.4 | -80.4 | -80.4 | -80.4 |
| Total Cash | 6.5 | 19.5 | 38.1 | 20.6 | 46.6 | -3.4 | -2.8 | -2.3 | -1.9 | -1.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 5.5 | 4.9 | 6.2 | 13.6 | 13.9 | -.7 | -.6 | -.5 | -.4 | -.3 |
| Account Receivables, % | 25.96 | 47.87 | 18.5 | 50.95 | -141.08 | 8.66 | 8.66 | 8.66 | 8.66 | 8.66 |
| Inventories | 22.9 | 52.7 | .0 | 44.0 | .0 | -4.9 | -4.0 | -3.3 | -2.7 | -2.2 |
| Inventories, % | 107.58 | 510.1 | 0.000003006072 | 165.3 | 0 | 60 | 60 | 60 | 60 | 60 |
| Accounts Payable | 4.7 | 5.8 | 6.4 | 9.2 | 11.0 | -.5 | -.4 | -.3 | -.3 | -.2 |
| Accounts Payable, % | 21.92 | 56 | 19.13 | 34.38 | -111.55 | 6.29 | 6.29 | 6.29 | 6.29 | 6.29 |
| Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Rate, % | -9.49 | -9.49 | -9.49 | -9.49 | -9.49 | -9.49 | -9.49 | -9.49 | -9.49 | -9.49 |
| EBITAT | -11.0 | -14.8 | -16.3 | -28.4 | 13.1 | 6.4 | 5.3 | 4.3 | 3.5 | 2.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -23.6 | -27.6 | 52.3 | -47.7 | 58.6 | 9.5 | .3 | .3 | .2 | .2 |
| WACC, % | 7.6 | 7.52 | 7.6 | 7.53 | 7.65 | 7.58 | 7.58 | 7.58 | 7.58 | 7.58 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 9.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 3 | |||||||||
| Present Terminal Value | 2 | |||||||||
| Enterprise Value | 12 | |||||||||
| Net Debt | 389 | |||||||||
| Equity Value | -377 | |||||||||
| Diluted Shares Outstanding, MM | 31 | |||||||||
| Equity Value Per Share | -12.19 |
What You Will Get
- Comprehensive HRZN Financial Data: Pre-filled with Horizon Technology Finance Corporation’s historical and projected data for thorough analysis.
- Fully Customizable Template: Easily adjust essential inputs like revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch Horizon's intrinsic value update in real-time as you make adjustments.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- User-Friendly Interface: Intuitive layout and straightforward instructions suitable for all experience levels.
Key Features
- Comprehensive DCF Model: Features detailed unlevered and levered DCF valuation frameworks tailored for Horizon Technology Finance Corporation (HRZN).
- WACC Calculation Tool: Pre-designed Weighted Average Cost of Capital worksheet with adjustable parameters.
- Customizable Forecast Inputs: Adjust growth projections, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Horizon Technology Finance Corporation (HRZN).
- Visual Dashboard and Graphs: Graphical representations highlight essential valuation metrics for straightforward evaluation.
How It Works
- Download the Template: Gain immediate access to the Excel-based HRZN DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model automatically recalculates Horizon Technology's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the findings to inform your investment or financial strategy.
Why Choose This Calculator for Horizon Technology Finance Corporation (HRZN)?
- User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
- Customizable Inputs: Easily adjust parameters to suit your financial analysis.
- Real-Time Valuation: Instantly observe changes in Horizon Technology's valuation as you modify inputs.
- Preloaded Data: Comes equipped with Horizon Technology's actual financial metrics for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed financial decisions.
Who Should Use Horizon Technology Finance Corporation (HRZN)?
- Investors: Gain insights and make informed decisions with our specialized financial tools.
- Financial Analysts: Streamline your workflow with our customizable financial models designed for efficiency.
- Consultants: Effortlessly tailor our resources for impactful client presentations and reports.
- Finance Enthusiasts: Enhance your knowledge of tech finance through practical, real-world applications.
- Educators and Students: Utilize our resources as a hands-on learning aid in finance education.
What the Template Contains
- Historical Data: Contains Horizon Technology Finance Corporation’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Comprehensive templates to assess the intrinsic value of Horizon Technology Finance Corporation (HRZN).
- WACC Sheet: Pre-calculated metrics for Weighted Average Cost of Capital.
- Editable Inputs: Adjust essential variables such as growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A detailed overview of Horizon Technology Finance Corporation’s financials.
- Interactive Dashboard: Dynamically visualize valuation outcomes and forecasts.
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.