|
Smartrent ، Inc. (SMRT) تقييم DCF |
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
SmartRent, Inc. (SMRT) Bundle
تبحث لتقييم القيمة الجوهرية لشركة Smartrent ، Inc.؟ تدمج حاسبة SMRT DCF الخاصة بنا بيانات العالم الحقيقي مع خيارات تخصيص شاملة ، مما يتيح لك تحسين تنبؤاتك وتعزيز استراتيجيات الاستثمار الخاصة بك.
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 | 52.5 | 110.6 | 167.8 | 236.8 | 174.9 | 247.7 | 351.0 | 497.2 | 704.3 | 997.8 |
| Revenue Growth, % | 0 | 110.6 | 51.69 | 41.13 | -26.16 | 41.66 | 41.66 | 41.66 | 41.66 | 41.66 |
| EBITDA | -35.6 | -71.1 | -96.0 | -37.6 | -41.8 | -113.5 | -160.8 | -227.9 | -322.8 | -457.3 |
| EBITDA, % | -67.85 | -64.29 | -57.23 | -15.89 | -23.89 | -45.83 | -45.83 | -45.83 | -45.83 | -45.83 |
| Depreciation | .8 | 1.1 | 5.7 | 5.5 | .0 | 4.0 | 5.7 | 8.1 | 11.5 | 16.2 |
| Depreciation, % | 1.44 | 0.97978 | 3.38 | 2.34 | 0 | 1.63 | 1.63 | 1.63 | 1.63 | 1.63 |
| EBIT | -36.4 | -72.2 | -101.7 | -43.2 | -41.8 | -117.6 | -166.6 | -235.9 | -334.3 | -473.5 |
| EBIT, % | -69.29 | -65.27 | -60.61 | -18.22 | -23.89 | -47.46 | -47.46 | -47.46 | -47.46 | -47.46 |
| Total Cash | 38.6 | 430.8 | 210.4 | 215.2 | 142.5 | 220.9 | 313.0 | 443.3 | 628.1 | 889.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 20.8 | 45.5 | 62.4 | 61.9 | 59.3 | 88.2 | 124.9 | 176.9 | 250.7 | 355.1 |
| Account Receivables, % | 39.57 | 41.11 | 37.21 | 26.14 | 33.91 | 35.59 | 35.59 | 35.59 | 35.59 | 35.59 |
| Inventories | 17.6 | 33.2 | 75.7 | 41.6 | 35.3 | 72.5 | 102.8 | 145.6 | 206.2 | 292.2 |
| Inventories, % | 33.56 | 30.02 | 45.12 | 17.55 | 20.16 | 29.28 | 29.28 | 29.28 | 29.28 | 29.28 |
| Accounts Payable | 2.3 | 6.1 | 18.4 | 15.1 | 8.7 | 15.9 | 22.6 | 32.0 | 45.3 | 64.2 |
| Accounts Payable, % | 4.33 | 5.56 | 10.94 | 6.37 | 4.98 | 6.44 | 6.44 | 6.44 | 6.44 | 6.44 |
| Capital Expenditure | -.3 | -1.5 | -1.1 | -3.8 | -7.6 | -4.2 | -6.0 | -8.5 | -12.0 | -17.0 |
| Capital Expenditure, % | -0.56725 | -1.33 | -0.66321 | -1.59 | -4.35 | -1.7 | -1.7 | -1.7 | -1.7 | -1.7 |
| Tax Rate, % | -0.79998 | -0.79998 | -0.79998 | -0.79998 | -0.79998 | -0.79998 | -0.79998 | -0.79998 | -0.79998 | -0.79998 |
| EBITAT | -36.5 | -72.3 | -96.3 | -43.0 | -42.1 | -116.3 | -164.7 | -233.3 | -330.5 | -468.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -72.2 | -109.1 | -139.0 | -9.9 | -47.1 | -175.4 | -225.3 | -319.1 | -452.1 | -640.4 |
| WACC, % | 12.42 | 12.42 | 12.41 | 12.42 | 12.42 | 12.42 | 12.42 | 12.42 | 12.42 | 12.42 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,198.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -653 | |||||||||
| Terminal Value | -6,270 | |||||||||
| Present Terminal Value | -3,492 | |||||||||
| Enterprise Value | -4,691 | |||||||||
| Net Debt | -135 | |||||||||
| Equity Value | -4,555 | |||||||||
| Diluted Shares Outstanding, MM | 199 | |||||||||
| Equity Value Per Share | -22.87 |
What You Will Get
- Real SmartRent Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for SmartRent, Inc. (SMRT).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specifically for SmartRent.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on SmartRent’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for SmartRent, Inc. (SMRT).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for SmartRent.
Key Features
- Comprehensive SmartRent Data: Gain access to accurate historical performance metrics and future forecasts.
- Tailored Projection Parameters: Modify highlighted cells for key variables such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to effectively visualize your valuation outcomes.
- Designed for All Users: An intuitive layout suitable for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review SmartRent, Inc.'s pre-filled financial data and forecasts.
- Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update instantly as you tweak assumptions.
- Step 5: Analyze the outputs and use the results for investment decisions.
Why Choose This Calculator for SmartRent, Inc. (SMRT)?
- User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your specific analysis needs.
- Real-Time Valuation: Watch SmartRent's valuation update instantly as you change inputs.
- Preloaded Data: Comes equipped with SmartRent's actual financial metrics for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use SmartRent, Inc. (SMRT)?
- Property Managers: Streamline operations and enhance tenant experiences with our innovative smart home solutions.
- Real Estate Investors: Maximize property value and appeal by integrating cutting-edge technology into your investments.
- Developers: Easily incorporate smart home features into new projects to attract modern renters.
- Tech Enthusiasts: Explore the latest advancements in home automation and smart living with our comprehensive platform.
- Educators and Students: Utilize our tools to gain insights into the intersection of technology and real estate management.
What the Template Contains
- Pre-Filled Data: Includes SmartRent, Inc.’s historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze SmartRent, Inc.’s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
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.