|
The Plispse Group ، Inc. (VRAR) DCF تقييم
US | Technology | Software - Infrastructure | 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
The Glimpse Group, Inc. (VRAR) Bundle
قم بتقييم النظرة المالية لمجموعة Groupse Group ، Inc. (VRAR) مثل خبير! توفر لك حاسبة DCF هذه (VRAR) بيانات مالية مملوءة مسبقًا والمرونة الكاملة لتعديل نمو الإيرادات ، WACC ، الهوامش ، وغيرها من الافتراضات الحرجة التي تتماشى مع توقعاتك.
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 | 1.9 | 3.4 | 7.3 | 13.5 | 8.8 | 13.8 | 21.6 | 33.9 | 53.0 | 83.1 |
| Revenue Growth, % | 0 | 75.88 | 112.41 | 85.51 | -34.7 | 56.67 | 56.67 | 56.67 | 56.67 | 56.67 |
| EBITDA | -4.9 | -5.9 | -7.5 | -11.7 | -6.6 | -12.7 | -19.9 | -31.2 | -49.0 | -76.7 |
| EBITDA, % | -251.46 | -171.97 | -102.96 | -86.61 | -74.78 | -92.28 | -92.28 | -92.28 | -92.28 | -92.28 |
| Depreciation | .0 | .0 | .5 | 2.2 | 1.4 | 1.1 | 1.8 | 2.8 | 4.3 | 6.8 |
| Depreciation, % | 1.04 | 0.79071 | 7.43 | 16.27 | 15.47 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 |
| EBIT | -4.9 | -5.9 | -8.0 | -13.9 | -7.9 | -13.5 | -21.2 | -33.2 | -52.0 | -81.5 |
| EBIT, % | -252.5 | -172.76 | -110.39 | -102.88 | -90.25 | -98.05 | -98.05 | -98.05 | -98.05 | -98.05 |
| Total Cash | 1.0 | 1.8 | 16.5 | 5.6 | 1.8 | 7.4 | 11.6 | 18.1 | 28.4 | 44.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .2 | .6 | 1.3 | 1.5 | .7 | 1.8 | 2.9 | 4.5 | 7.1 | 11.1 |
| Account Receivables, % | 11.04 | 18.3 | 18.34 | 10.78 | 8.21 | 13.33 | 13.33 | 13.33 | 13.33 | 13.33 |
| Inventories | .2 | .5 | .0 | .2 | .0 | .8 | 1.2 | 1.9 | 3.0 | 4.7 |
| Inventories, % | 12.22 | 14.6 | 0.54329 | 1.18 | 0 | 5.71 | 5.71 | 5.71 | 5.71 | 5.71 |
| Accounts Payable | .1 | .4 | .3 | .5 | .2 | .8 | 1.2 | 1.9 | 2.9 | 4.6 |
| Accounts Payable, % | 6.25 | 11.15 | 4.68 | 3.38 | 2.06 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 |
| Capital Expenditure | .0 | .0 | -.2 | -.1 | .0 | -.2 | -.3 | -.5 | -.7 | -1.1 |
| Capital Expenditure, % | -1.68 | -0.81844 | -2.78 | -1.09 | -0.35833 | -1.34 | -1.34 | -1.34 | -1.34 | -1.34 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -5.0 | -6.1 | -5.0 | -13.9 | -7.9 | -12.5 | -19.6 | -30.7 | -48.1 | -75.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -5.3 | -6.5 | -5.0 | -11.9 | -6.0 | -12.9 | -19.2 | -30.0 | -47.1 | -73.8 |
| WACC, % | 8.65 | 8.65 | 8.61 | 8.65 | 8.65 | 8.64 | 8.64 | 8.64 | 8.64 | 8.64 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -134.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -75 | |||||||||
| Terminal Value | -1,132 | |||||||||
| Present Terminal Value | -748 | |||||||||
| Enterprise Value | -882 | |||||||||
| Net Debt | -1 | |||||||||
| Equity Value | -881 | |||||||||
| Diluted Shares Outstanding, MM | 17 | |||||||||
| Equity Value Per Share | -52.79 |
What You Will Get
- Real VRAR Financial Data: Pre-filled with The Glimpse Group’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See The Glimpse Group’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive Financial Data: The Glimpse Group’s historical financial statements and pre-filled projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Observe The Glimpse Group’s intrinsic value update instantly.
- Intuitive Visualizations: Dashboard charts illustrate valuation outcomes and essential metrics.
- Designed for Precision: A professional-grade tool for analysts, investors, and finance professionals.
How It Works
- 1. Access the Template: Download and open the Excel file containing The Glimpse Group, Inc.’s (VRAR) preloaded data.
- 2. Adjust Assumptions: Modify essential inputs such as growth projections, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically calculates intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.
Why Choose This Calculator for The Glimpse Group, Inc. (VRAR)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for VRAR.
- Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes The Glimpse Group’s intrinsic value and Net Present Value.
- Preloaded Information: Historical and projected data provide reliable starting points for analysis.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on VRAR.
Who Should Use This Product?
- Investors: Evaluate The Glimpse Group, Inc.'s (VRAR) market potential before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for VRAR.
- Startup Founders: Discover the valuation strategies employed by successful tech companies like The Glimpse Group, Inc.
- Consultants: Provide comprehensive valuation analyses and reports for clients interested in VRAR.
- Students and Educators: Utilize current data to learn and teach valuation practices in the context of virtual and augmented reality.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled The Glimpse Group, Inc. (VRAR) 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 The Glimpse Group, Inc. (VRAR).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.