|
Scworx Corp. (Worx) DCF تقييم
US | Healthcare | Medical - Healthcare Information Services | 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
SCWorx Corp. (WORX) Bundle
استكشاف Scworx Corp. (Worx) Outlook Financial مع حاسبة DCF سهلة الاستخدام! ما عليك سوى إدخال افتراضات النمو والهامش والتكاليف لحساب القيمة الجوهرية لشركة Scworx Corp. (Worx) وتعزيز نهج الاستثمار الخاص بك.
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 | 5.5 | 5.2 | 4.6 | 4.0 | 3.8 | 3.5 | 3.2 | 2.9 | 2.6 | 2.4 |
| Revenue Growth, % | 0 | -6.04 | -11.14 | -12.83 | -5.78 | -8.95 | -8.95 | -8.95 | -8.95 | -8.95 |
| EBITDA | -11.2 | -5.8 | -3.7 | -1.8 | -4.0 | -3.0 | -2.7 | -2.4 | -2.2 | -2.0 |
| EBITDA, % | -202.73 | -111.46 | -80.7 | -45.75 | -104.46 | -85.29 | -85.29 | -85.29 | -85.29 | -85.29 |
| Depreciation | .0 | .2 | .1 | .1 | -2.5 | -.4 | -.4 | -.3 | -.3 | -.3 |
| Depreciation, % | 0.74321 | 4.49 | 1.64 | 1.89 | -66.34 | -11.51 | -11.51 | -11.51 | -11.51 | -11.51 |
| EBIT | -11.3 | -6.0 | -3.8 | -1.9 | -1.5 | -2.6 | -2.3 | -2.1 | -1.9 | -1.8 |
| EBIT, % | -203.47 | -115.96 | -82.34 | -47.63 | -38.13 | -73.62 | -73.62 | -73.62 | -73.62 | -73.62 |
| Total Cash | .5 | .4 | .1 | .2 | .1 | .2 | .2 | .2 | .1 | .1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .8 | .7 | .5 | .3 | .3 | .4 | .3 | .3 | .3 | .3 |
| Account Receivables, % | 14.41 | 13.85 | 10.03 | 8.32 | 8.01 | 10.93 | 10.93 | 10.93 | 10.93 | 10.93 |
| Inventories | .0 | 1.0 | .2 | .0 | .0 | .2 | .1 | .1 | .1 | .1 |
| Inventories, % | 0 | 19.15 | 3.38 | 0 | 0 | 4.51 | 4.51 | 4.51 | 4.51 | 4.51 |
| Accounts Payable | 2.0 | 1.7 | 1.6 | 1.4 | 1.6 | 1.2 | 1.1 | 1.0 | .9 | .9 |
| Accounts Payable, % | 36.24 | 33.07 | 34.25 | 33.78 | 42.4 | 35.95 | 35.95 | 35.95 | 35.95 | 35.95 |
| Capital Expenditure | -.1 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | -2.01 | 0 | 0 | 0 | 0 | -0.40249 | -0.40249 | -0.40249 | -0.40249 | -0.40249 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -11.5 | -6.0 | -3.8 | -1.6 | -1.5 | -2.5 | -2.3 | -2.1 | -1.9 | -1.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -10.3 | -7.0 | -2.8 | -1.5 | -3.7 | -3.5 | -2.7 | -2.5 | -2.2 | -2.0 |
| WACC, % | 16.46 | 16.46 | 16.46 | 16.37 | 16.46 | 16.44 | 16.44 | 16.44 | 16.44 | 16.44 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -8.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -2 | |||||||||
| Terminal Value | -14 | |||||||||
| Present Terminal Value | -7 | |||||||||
| Enterprise Value | -15 | |||||||||
| Net Debt | 0 | |||||||||
| Equity Value | -15 | |||||||||
| Diluted Shares Outstanding, MM | 1 | |||||||||
| Equity Value Per Share | -14.91 |
What You Will Get
- Real WORX Financial Data: Pre-filled with SCWorx Corp.'s historical and projected data for precise analysis.
- Fully Editable Template: Easily modify key inputs like revenue growth, WACC, and EBITDA %.
- Automatic Calculations: Watch SCWorx Corp.'s intrinsic value update instantly based on your adjustments.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Intuitive structure and clear instructions suitable for all experience levels.
Key Features
- Pre-Loaded Data: SCWorx Corp.'s historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Edit WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: See SCWorx Corp.'s intrinsic value recalculate in real time.
- Clear Visual Outputs: Dashboard charts display valuation results and key metrics.
- Built for Accuracy: A professional tool for analysts, investors, and finance experts.
How It Works
- Step 1: Download the prebuilt Excel template featuring SCWorx Corp.’s (WORX) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including SCWorx Corp.’s (WORX) intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.
Why Choose SCWorx Corp. (WORX) Calculator?
- Designed for Industry Experts: A sophisticated tool favored by analysts, CFOs, and business consultants.
- Accurate Financial Data: SCWorx’s historical and projected financials are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Instantly calculates intrinsic value, NPV, and essential metrics.
- User-Friendly Interface: Step-by-step guidance ensures a smooth experience.
Who Should Use SCWorx Corp. (WORX)?
- Investors: Accurately assess SCWorx Corp.'s fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to SCWorx Corp. (WORX).
- Consultants: Efficiently modify the template for valuation reports tailored to SCWorx Corp. (WORX) clients.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies like SCWorx Corp. (WORX).
- Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to SCWorx Corp. (WORX).
What the SCWorx Corp. (WORX) Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for SCWorx Corp.
- Real-World Data: SCWorx’s historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for in-depth insights into SCWorx's performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to SCWorx Corp.
- Dashboard with Visual Outputs: Charts and tables designed to present clear, actionable 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.