|
Core Scientific, Inc. (CORZ) DCF -Bewertung
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
Core Scientific, Inc. (CORZ) Bundle
Vereinfachen Sie die Bewertung der Core Scientific, Inc. (CORZ) mit diesem anpassbaren DCF -Taschenrechner! Mit Real Core Scientific, Inc. (CORZ) Finanzdaten und einstellbaren Prognoseeingaben können Sie Szenarien testen und Core Scientific, Inc. (CORZ) in Minuten aufdecken.
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 | 60.3 | 544.5 | 640.3 | 502.4 | 510.7 | 635.4 | 790.6 | 983.8 | 1,224.1 | 1,523.1 |
| Revenue Growth, % | 0 | 802.66 | 17.6 | -21.54 | 1.65 | 24.43 | 24.43 | 24.43 | 24.43 | 24.43 |
| EBITDA | .0 | 167.6 | -1,840.5 | -63.1 | -19.2 | -108.7 | -135.3 | -168.3 | -209.5 | -260.6 |
| EBITDA, % | -0.01724138 | 30.78 | -287.44 | -12.56 | -3.76 | -17.11 | -17.11 | -17.11 | -17.11 | -17.11 |
| Depreciation | 9.4 | 33.4 | 226.1 | 96.4 | .0 | 96.9 | 120.5 | 150.0 | 186.6 | 232.2 |
| Depreciation, % | 15.59 | 6.13 | 35.31 | 19.2 | 0 | 15.24 | 15.24 | 15.24 | 15.24 | 15.24 |
| EBIT | -9.4 | 134.2 | -2,066.6 | -159.6 | -19.2 | -160.7 | -200.0 | -248.8 | -309.6 | -385.2 |
| EBIT, % | -15.61 | 24.66 | -322.75 | -31.76 | -3.76 | -25.29 | -25.29 | -25.29 | -25.29 | -25.29 |
| Total Cash | 8.7 | 131.7 | 52.2 | 50.4 | 836.2 | 199.2 | 247.9 | 308.4 | 383.7 | 477.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.1 | 1.7 | .3 | 7.2 | 1.0 | 4.8 | 6.0 | 7.5 | 9.3 | 11.6 |
| Account Receivables, % | 1.84 | 0.30892 | 0.04013662 | 1.42 | 0.20072 | 0.76199 | 0.76199 | 0.76199 | 0.76199 | 0.76199 |
| Inventories | 58.3 | .0 | .0 | .0 | .0 | 122.8 | 152.9 | 190.2 | 236.7 | 294.5 |
| Inventories, % | 96.67 | 0 | 0 | 0 | 0 | 19.33 | 19.33 | 19.33 | 19.33 | 19.33 |
| Accounts Payable | 3.1 | 11.6 | 53.6 | 154.8 | 19.3 | 63.7 | 79.3 | 98.7 | 122.8 | 152.8 |
| Accounts Payable, % | 5.07 | 2.13 | 8.38 | 30.8 | 3.77 | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 |
| Capital Expenditure | -1.6 | -59.3 | -384.0 | -16.2 | -95.0 | -121.1 | -150.6 | -187.4 | -233.2 | -290.2 |
| Capital Expenditure, % | -2.6 | -10.89 | -59.97 | -3.22 | -18.6 | -19.05 | -19.05 | -19.05 | -19.05 | -19.05 |
| Tax Rate, % | -0.06536564 | -0.06536564 | -0.06536564 | -0.06536564 | -0.06536564 | -0.06536564 | -0.06536564 | -0.06536564 | -0.06536564 | -0.06536564 |
| EBITAT | -9.4 | 100.7 | -2,050.3 | -160.0 | -19.2 | -152.4 | -189.7 | -236.0 | -293.6 | -365.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -57.9 | 141.1 | -2,164.7 | 14.5 | -243.5 | -258.8 | -235.4 | -292.9 | -364.5 | -453.5 |
| WACC, % | 26.84 | 26.55 | 26.83 | 26.84 | 26.84 | 26.78 | 26.78 | 26.78 | 26.78 | 26.78 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -773.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -463 | |||||||||
| Terminal Value | -1,867 | |||||||||
| Present Terminal Value | -570 | |||||||||
| Enterprise Value | -1,344 | |||||||||
| Net Debt | 364 | |||||||||
| Equity Value | -1,707 | |||||||||
| Diluted Shares Outstanding, MM | 256 | |||||||||
| Equity Value Per Share | -6.67 |
What You Will Get
- Real Core Scientific Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Core Scientific, Inc. (CORZ).
- Full Customization: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Core Scientific’s fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and detailed financial projections.
- Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility in your analysis.
Core Scientific Key Features
- Comprehensive Data: Core Scientific’s historical performance metrics and projected forecasts.
- Customizable Variables: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Analysis: Observe the intrinsic value of Core Scientific (CORZ) update instantly.
- Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
- Designed for Precision: A reliable resource for analysts, investors, and finance professionals.
How It Works
- 1. Access the Template: Download and open the Excel file containing Core Scientific, Inc.’s (CORZ) preloaded data.
- 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Various Scenarios: Evaluate different forecasts to understand multiple valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation analyses to enhance your decision-making process.
Why Choose This Calculator for Core Scientific, Inc. (CORZ)?
- Accurate Data: Real Core Scientific financials provide trustworthy valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the tech sector.
- User-Friendly: An intuitive design and clear instructions make it accessible for all users.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Core Scientific, Inc. (CORZ) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Core Scientific, Inc. (CORZ).
- Consultants: Deliver professional valuation insights on Core Scientific, Inc. (CORZ) to clients quickly and accurately.
- Business Owners: Understand how companies like Core Scientific, Inc. (CORZ) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Core Scientific, Inc. (CORZ).
What the Template Contains
- Pre-Filled Data: Contains Core Scientific’s historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for WACC calculations based on user-defined inputs.
- Key Financial Ratios: Evaluate Core Scientific’s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visual representations including charts and tables summarizing essential valuation outcomes.
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.