|
Loop Industries, Inc. (LOOP) DCF Valuation
CA | Basic Materials | Chemicals - Specialty | 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
Loop Industries, Inc. (LOOP) Bundle
Looking to assess Loop Industries, Inc.'s (LOOP) intrinsic value? Our (LOOP) DCF Calculator integrates real-world data with comprehensive customization features, enabling you to adjust forecasts and enhance your investment strategies.
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 | 2.2 | .0 | .0 | .2 | .2 | .1 | .1 | .1 | .0 | .0 |
| Revenue Growth, % | 0 | -100 | 0 | 0 | -11.48 | -27.87 | -27.87 | -27.87 | -27.87 | -27.87 |
| EBITDA | -11.5 | -30.2 | -44.2 | -20.6 | -20.4 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | -516.19 | 100 | 100 | -11896.51 | -13303.92 | -20 | -20 | -20 | -20 | -20 |
| Depreciation | .8 | .8 | .5 | .6 | .5 | .1 | .1 | .1 | .0 | .0 |
| Depreciation, % | 37.35 | 100 | 100 | 318.28 | 349.67 | 87.47 | 87.47 | 87.47 | 87.47 | 87.47 |
| EBIT | -12.3 | -31.0 | -44.8 | -21.1 | -20.9 | .0 | .0 | .0 | .0 | .0 |
| EBIT, % | -553.54 | 100 | 100 | -12214.8 | -13653.59 | -20 | -20 | -20 | -20 | -20 |
| Total Cash | 33.7 | 35.2 | 44.1 | 29.6 | 7.0 | .1 | .1 | .1 | .0 | .0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .7 | 1.8 | 1.7 | .6 | .4 | .1 | .1 | .0 | .0 | .0 |
| Account Receivables, % | 29.89 | 100 | 100 | 355.41 | 229.41 | 85.98 | 85.98 | 85.98 | 85.98 | 85.98 |
| Inventories | -.7 | -1.8 | .0 | .7 | .1 | .1 | .1 | .0 | .0 | .0 |
| Inventories, % | -29.89 | 100 | 100 | 420.59 | 66.67 | 67.36 | 67.36 | 67.36 | 67.36 | 67.36 |
| Accounts Payable | .8 | 5.1 | 4.4 | 1.0 | .6 | .1 | .1 | .1 | .0 | .0 |
| Accounts Payable, % | 36.62 | 100 | 100 | 590.15 | 393.46 | 87.32 | 87.32 | 87.32 | 87.32 | 87.32 |
| Capital Expenditure | -2.5 | -2.3 | -5.1 | -1.0 | -5.6 | -.1 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | -114.2 | 100 | 100 | -598.87 | -3688.89 | -60 | -60 | -60 | -60 | -60 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -14.2 | -31.1 | -44.9 | -42.0 | -20.9 | .0 | .0 | .0 | .0 | .0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -15.1 | -28.4 | -51.9 | -45.5 | -25.5 | -.2 | .0 | .0 | .0 | .0 |
| WACC, % | 11.35 | 11.35 | 11.35 | 11.35 | 11.35 | 11.35 | 11.35 | 11.35 | 11.35 | 11.35 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 0 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | 0 | |||||||||
| Net Debt | -4 | |||||||||
| Equity Value | 4 | |||||||||
| Diluted Shares Outstanding, MM | 48 | |||||||||
| Equity Value Per Share | 0.07 |
What You Will Get
- Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Loop Industries, Inc.'s (LOOP) financial data pre-filled to accelerate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically for you.
- 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
- Customizable Growth Metrics: Adjust essential factors such as revenue increase, EBITDA %, and capital investments.
- Instant DCF Valuation: Provides immediate calculations for intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages Loop Industries' real-world financial data for reliable valuation results.
- Simplified Scenario Analysis: Easily test various assumptions and evaluate different outcomes.
- Efficiency Booster: Streamlines the valuation process, removing the need for intricate model creation.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Loop Industries, Inc. (LOOP) preloaded data.
- 2. Adjust Key Inputs: Modify essential variables such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Different Scenarios: Evaluate various forecasts to understand diverse valuation outcomes.
- 5. Make Informed Decisions: Present expert valuation insights to guide your investment choices.
Why Choose This Calculator for Loop Industries, Inc. (LOOP)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Data: Loop Industries’ historical and projected financials are preloaded for precision.
- Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance makes the process straightforward.
Who Should Use This Product?
- Investors: Accurately estimate Loop Industries, Inc.'s (LOOP) fair value before making investment decisions.
- CFOs: Leverage a professional-grade DCF model for financial reporting and analysis specific to LOOP.
- Consultants: Quickly adapt the template for valuation reports tailored to LOOP for clients.
- Entrepreneurs: Gain insights into financial modeling practices employed by leading companies like LOOP.
- Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to LOOP.
What the Template Contains
- Preloaded LOOP 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.