|
DCF -Bewertung der Canopy Growth Corporation (CGC) |
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
Canopy Growth Corporation (CGC) Bundle
Bewerten Sie die finanziellen Aussichten der Canopy Growth Corporation wie ein Experte! Dieser (CGC) DCF-Taschenrechner bietet vorgefüllte Finanzdaten und bietet vollständige Flexibilität, um das Umsatzwachstum, WACC, Margen und andere wesentliche Annahmen zu ändern, um sich an Ihren Vorhersagen auszurichten.
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 | 287.6 | 394.3 | 375.3 | 290.6 | 214.3 | 205.5 | 197.0 | 188.8 | 181.0 | 173.5 |
| Revenue Growth, % | 0 | 37.08 | -4.82 | -22.57 | -26.25 | -4.14 | -4.14 | -4.14 | -4.14 | -4.14 |
| EBITDA | -947.0 | -1,078.9 | -87.4 | -2,077.3 | -225.6 | -173.9 | -166.7 | -159.8 | -153.2 | -146.9 |
| EBITDA, % | -329.24 | -273.62 | -23.28 | -714.8 | -105.28 | -84.66 | -84.66 | -84.66 | -84.66 | -84.66 |
| Depreciation | 90.2 | 91.7 | 82.5 | 57.7 | 38.4 | 47.0 | 45.0 | 43.2 | 41.4 | 39.7 |
| Depreciation, % | 31.35 | 23.25 | 21.99 | 19.86 | 17.9 | 22.87 | 22.87 | 22.87 | 22.87 | 22.87 |
| EBIT | -1,037.2 | -1,170.6 | -169.9 | -2,135.0 | -264.0 | -183.0 | -175.4 | -168.1 | -161.2 | -154.5 |
| EBIT, % | -360.59 | -296.88 | -45.27 | -734.67 | -123.17 | -89.05 | -89.05 | -89.05 | -89.05 | -89.05 |
| Total Cash | 1,425.6 | 1,658.4 | 989.4 | 564.5 | 146.8 | 192.5 | 184.5 | 176.9 | 169.6 | 162.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 65.0 | 66.7 | 49.2 | 49.4 | 32.4 | 34.8 | 33.4 | 32.0 | 30.7 | 29.4 |
| Account Receivables, % | 22.61 | 16.91 | 13.11 | 16.99 | 15.12 | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 |
| Inventories | 282.1 | 265.4 | 147.4 | 107.4 | 55.8 | 110.0 | 105.4 | 101.1 | 96.9 | 92.9 |
| Inventories, % | 98.07 | 67.32 | 39.28 | 36.96 | 26.01 | 53.53 | 53.53 | 53.53 | 53.53 | 53.53 |
| Accounts Payable | 89.0 | 48.5 | 46.4 | 23.0 | 20.7 | 30.1 | 28.8 | 27.6 | 26.5 | 25.4 |
| Accounts Payable, % | 30.94 | 12.3 | 12.35 | 7.9 | 9.65 | 14.63 | 14.63 | 14.63 | 14.63 | 14.63 |
| Capital Expenditure | -520.7 | -125.6 | -34.7 | -7.6 | -2.9 | -59.6 | -57.1 | -54.8 | -52.5 | -50.3 |
| Capital Expenditure, % | -181.03 | -31.86 | -9.25 | -2.62 | -1.34 | -29.01 | -29.01 | -29.01 | -29.01 | -29.01 |
| Tax Rate, % | -39.44 | -39.44 | -39.44 | -39.44 | -39.44 | -39.44 | -39.44 | -39.44 | -39.44 | -39.44 |
| EBITAT | -953.6 | -1,161.4 | -165.3 | -2,132.0 | -368.1 | -178.7 | -171.3 | -164.2 | -157.4 | -150.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,642.2 | -1,220.8 | 15.8 | -2,065.4 | -266.3 | -238.6 | -178.7 | -171.3 | -164.2 | -157.4 |
| WACC, % | 14.5 | 15.5 | 15.23 | 15.58 | 15.6 | 15.28 | 15.28 | 15.28 | 15.28 | 15.28 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -623.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -161 | |||||||||
| Terminal Value | -1,209 | |||||||||
| Present Terminal Value | -594 | |||||||||
| Enterprise Value | -1,217 | |||||||||
| Net Debt | 359 | |||||||||
| Equity Value | -1,576 | |||||||||
| Diluted Shares Outstanding, MM | 75 | |||||||||
| Equity Value Per Share | -21.07 |
What You Will Get
- Real Canopy Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Canopy Growth Corporation (CGC).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Canopy Growth's fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to Canopy Growth Corporation (CGC).
- Time-Saving and Accurate: Eliminate the need to build models from scratch while ensuring precision and flexibility.
Key Features
- Comprehensive Historical Data: Canopy Growth Corporation’s (CGC) past financial statements and projected forecasts included.
- Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Results: Watch Canopy Growth Corporation’s (CGC) intrinsic value update instantly.
- Visual Performance Metrics: Interactive dashboard charts illustrate valuation outcomes and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template containing Canopy Growth Corporation’s (CGC) 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 recalibrated results, including Canopy Growth Corporation’s (CGC) intrinsic value.
- Step 5: Make well-informed investment choices or create reports based on the outputs.
Why Choose This Calculator for Canopy Growth Corporation (CGC)?
- Designed for Industry Experts: A sophisticated tool tailored for analysts, investors, and financial advisors.
- Up-to-Date Data: Canopy Growth's historical and projected financials are preloaded for precise analysis.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Step-by-step guidance makes the process straightforward.
Who Should Use This Product?
- Investors: Accurately assess Canopy Growth Corporation’s (CGC) fair value before making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Canopy Growth Corporation (CGC).
- Consultants: Efficiently modify the template for valuation reports tailored to Canopy Growth Corporation (CGC) clients.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies in the cannabis industry, including Canopy Growth Corporation (CGC).
- Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to Canopy Growth Corporation (CGC).
What the Template Contains
- Pre-Filled Data: Includes Canopy Growth Corporation’s historical financials and forecasts.
- 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 Canopy Growth Corporation’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.