|
DMC Global Inc. (Boom) DCF -Bewertung
US | Energy | Oil & Gas Equipment & 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
DMC Global Inc. (BOOM) Bundle
Unser (Boom) DCF-Taschenrechner entwickelt für die Genauigkeit und ermöglicht es Ihnen, die Bewertung der DMC Global Inc. mithilfe realer Finanzdaten zu bewerten und vollständige Flexibilität zu bieten, um alle Schlüsselparameter für verbesserte Prognosen zu ändern.
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 | 229.2 | 260.1 | 654.1 | 719.2 | 642.9 | 824.2 | 1,056.7 | 1,354.9 | 1,737.1 | 2,227.1 |
| Revenue Growth, % | 0 | 13.51 | 151.46 | 9.95 | -10.61 | 28.21 | 28.21 | 28.21 | 28.21 | 28.21 |
| EBITDA | 9.9 | 10.4 | 81.4 | 95.9 | -131.3 | 22.5 | 28.9 | 37.0 | 47.5 | 60.9 |
| EBITDA, % | 4.3 | 4.02 | 12.44 | 13.33 | -20.42 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 |
| Depreciation | 11.1 | 12.7 | 51.2 | 36.5 | .0 | 37.3 | 47.8 | 61.3 | 78.6 | 100.8 |
| Depreciation, % | 4.84 | 4.88 | 7.83 | 5.08 | 0 | 4.52 | 4.52 | 4.52 | 4.52 | 4.52 |
| EBIT | -1.2 | -2.3 | 30.2 | 59.4 | -131.3 | -14.7 | -18.9 | -24.2 | -31.1 | -39.9 |
| EBIT, % | -0.5363 | -0.865 | 4.61 | 8.26 | -20.42 | -1.79 | -1.79 | -1.79 | -1.79 | -1.79 |
| Total Cash | 53.9 | 30.8 | 25.1 | 43.7 | 14.3 | 78.3 | 100.4 | 128.7 | 165.1 | 211.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 31.4 | 71.9 | 94.4 | 106.2 | 103.4 | 142.8 | 183.1 | 234.7 | 300.9 | 385.8 |
| Account Receivables, % | 13.69 | 27.65 | 14.43 | 14.77 | 16.08 | 17.32 | 17.32 | 17.32 | 17.32 | 17.32 |
| Inventories | 52.6 | 124.2 | 156.6 | 166.7 | 152.6 | 233.3 | 299.2 | 383.6 | 491.8 | 630.5 |
| Inventories, % | 22.94 | 47.75 | 23.94 | 23.18 | 23.73 | 28.31 | 28.31 | 28.31 | 28.31 | 28.31 |
| Accounts Payable | 17.6 | 40.3 | 46.8 | 40.2 | 45.1 | 70.7 | 90.7 | 116.3 | 149.1 | 191.1 |
| Accounts Payable, % | 7.67 | 15.48 | 7.16 | 5.59 | 7.01 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 |
| Capital Expenditure | -13.9 | -8.7 | -18.6 | -16.0 | .0 | -23.8 | -30.5 | -39.1 | -50.2 | -64.3 |
| Capital Expenditure, % | -6.05 | -3.33 | -2.84 | -2.22 | 0 | -2.89 | -2.89 | -2.89 | -2.89 | -2.89 |
| Tax Rate, % | 33.01 | 33.01 | 33.01 | 33.01 | 33.01 | 33.01 | 33.01 | 33.01 | 33.01 | 33.01 |
| EBITAT | -.9 | -.9 | 18.4 | 31.3 | -87.9 | -8.6 | -11.1 | -14.2 | -18.2 | -23.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -70.0 | -86.4 | 2.7 | 23.3 | -66.1 | -89.6 | -79.9 | -102.5 | -131.4 | -168.4 |
| WACC, % | 10.75 | 9.57 | 10.36 | 10.05 | 10.57 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -415.7 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | -174 | |||||||||
| Terminal Value | -2,579 | |||||||||
| Present Terminal Value | -1,583 | |||||||||
| Enterprise Value | -1,999 | |||||||||
| Net Debt | 57 | |||||||||
| Equity Value | -2,055 | |||||||||
| Diluted Shares Outstanding, MM | 20 | |||||||||
| Equity Value Per Share | -104.49 |
What You Will Get
- Real BOOM Financial Data: Pre-filled with DMC Global Inc.’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 DMC Global Inc.’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: Gain access to precise historical performance and future forecasts for DMC Global Inc. (BOOM).
- Adjustable Forecast Parameters: Modify highlighted fields such as discount rates, growth projections, and profit margins.
- Real-Time Calculations: Experience automatic adjustments to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Utilize clear charts and summaries to effectively present your valuation findings.
- Designed for All Levels: A straightforward, user-centric format tailored for investors, financial officers, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered DMC Global Inc. (BOOM) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for DMC Global Inc.'s (BOOM) intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose DMC Global Inc. (BOOM) Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses seamlessly integrated.
- Flexible Inputs: Modify the highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes DMC Global Inc.’s intrinsic value and Net Present Value.
- Preloaded Information: Access to historical and projected data for precise calculations.
- Industry Standard: Perfect for financial analysts, investors, and business advisors.
Who Should Use DMC Global Inc. (BOOM)?
- Engineering Students: Understand advanced manufacturing processes and apply theoretical knowledge to real-world scenarios.
- Researchers: Utilize industry-leading models in your studies or publications related to materials and manufacturing.
- Investors: Evaluate your investment strategies and investigate the performance metrics of DMC Global Inc. (BOOM).
- Industry Analysts: Enhance your analysis with a ready-to-use, customizable financial model for manufacturing companies.
- Entrepreneurs: Discover how large-scale manufacturing firms like DMC Global Inc. (BOOM) operate and succeed in the market.
What the Template Contains
- Preloaded BOOM 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.