|
Mercurity Fintech Holding Inc. (MFH) DCF Valuation
CN | Financial Services | Financial - Capital Markets | 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
Mercurity Fintech Holding Inc. (MFH) Bundle
Gain insights into your Mercurity Fintech Holding Inc. (MFH) valuation analysis with our state-of-the-art DCF Calculator! Equipped with up-to-date (MFH) data, this Excel template enables you to adjust forecasts and assumptions to determine the intrinsic value of Mercurity Fintech Holding Inc. (MFH) with accuracy.
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 | 1.7 | 1.5 | .7 | .9 | .4 | .3 | .3 | .2 | .2 | .1 |
| Revenue Growth, % | 0 | -14.75 | -54.77 | 28.84 | -48.35 | -22.26 | -22.26 | -22.26 | -22.26 | -22.26 |
| EBITDA | .5 | .2 | -13.3 | -5.9 | -7.9 | -.2 | -.1 | -.1 | -.1 | -.1 |
| EBITDA, % | 26.23 | 11.24 | -1985.37 | -678.07 | -1772.25 | -52.51 | -52.51 | -52.51 | -52.51 | -52.51 |
| Depreciation | 1.5 | .7 | 13.4 | .0 | .9 | .2 | .2 | .1 | .1 | .1 |
| Depreciation, % | 86.82 | 45.14 | 2003.57 | 3.35 | 201.59 | 67.06 | 67.06 | 67.06 | 67.06 | 67.06 |
| EBIT | -1.1 | -.5 | -26.7 | -5.9 | -8.8 | -.3 | -.2 | -.2 | -.1 | -.1 |
| EBIT, % | -60.59 | -33.9 | -3988.94 | -681.42 | -1973.84 | -78.9 | -78.9 | -78.9 | -78.9 | -78.9 |
| Total Cash | .4 | .2 | .4 | 7.4 | 18.4 | .2 | .2 | .1 | .1 | .1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.7 | 2.3 | .0 | .0 | 5.2 | .2 | .2 | .1 | .1 | .1 |
| Account Receivables, % | 97.44 | 154.21 | 0.22427 | 4.16 | 1168.93 | 60.36 | 60.36 | 60.36 | 60.36 | 60.36 |
| Inventories | 585.8 | -768.4 | -1,300.0 | -7,516.5 | .0 | -.1 | -.1 | -.1 | -.1 | -.1 |
| Inventories, % | 33703.11 | -51860.52 | -193975.6 | -870527.37 | 0 | -40 | -40 | -40 | -40 | -40 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 1.08 | 0 | 2.56 | 5.5 | 1.83 | 1.83 | 1.83 | 1.83 | 1.83 |
| Capital Expenditure | .0 | .0 | .0 | .0 | -3.0 | -.1 | -.1 | .0 | .0 | .0 |
| Capital Expenditure, % | 0 | -1.21 | 0 | -0.83642 | -673.61 | -20.41 | -20.41 | -20.41 | -20.41 | -20.41 |
| Tax Rate, % | 0.9608 | 0.9608 | 0.9608 | 0.9608 | 0.9608 | 0.9608 | 0.9608 | 0.9608 | 0.9608 | 0.9608 |
| EBITAT | 2.7 | -.2 | -40.2 | -5.6 | -8.7 | -.2 | -.1 | -.1 | -.1 | -.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -583.3 | 1,353.9 | 507.1 | 6,210.9 | -7,532.5 | 5.1 | .0 | .0 | .0 | .0 |
| WACC, % | 15.67 | 15.8 | 15.94 | 15.93 | 15.94 | 15.86 | 15.86 | 15.86 | 15.86 | 15.86 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 0 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | 4 | |||||||||
| Net Debt | -6 | |||||||||
| Equity Value | 11 | |||||||||
| Diluted Shares Outstanding, MM | 46 | |||||||||
| Equity Value Per Share | 0.24 |
What You Will Receive
- Comprehensive Financial Model: Mercurity Fintech Holding Inc. (MFH) data provides accurate DCF valuation insights.
- Complete Forecasting Flexibility: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates allow you to view results instantly as you adjust inputs.
- Professional-Grade Template: An expertly crafted Excel file suitable for high-level valuation presentations.
- Adaptable and Repeatable: Designed for versatility, enabling multiple uses for in-depth financial projections.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as revenue projections, profit margins, and investment levels.
- Instant DCF Valuation: Automatically computes intrinsic value, net present value, and additional financial metrics.
- High-Precision Results: Leverages Mercurity Fintech's actual financial data for accurate valuation insights.
- Effortless Scenario Testing: Easily explore various assumptions and analyze their impacts on outcomes.
- Efficiency Booster: Streamlines the valuation process by removing the need for intricate financial model construction.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Mercurity Fintech Holding Inc.'s (MFH) preloaded data.
- 2. Adjust Inputs: Modify essential parameters such as growth projections, WACC, and capital investments.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
- 5. Present with Assurance: Deliver expert valuation insights to enhance your decision-making process.
Why Choose This Calculator for Mercurity Fintech Holding Inc. (MFH)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for MFH.
- Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Mercurity’s intrinsic value and Net Present Value.
- Preloaded Information: Access to historical and projected data for precise evaluations.
- Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focused on MFH.
Who Should Use Mercurity Fintech Holding Inc. (MFH)?
- Investors: Make informed investment choices with a reliable fintech platform.
- Financial Analysts: Streamline your analysis with advanced tools tailored for fintech evaluations.
- Consultants: Easily customize solutions for client engagements and strategic presentations.
- Finance Enthusiasts: Enhance your knowledge of fintech innovations through practical insights.
- Educators and Students: Utilize the platform as a hands-on resource in finance and technology courses.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Mercurity Fintech Holding Inc. (MFH) 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 Mercurity Fintech Holding Inc. (MFH).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.