|
Amerikas Car-Mart, Inc. (CRMT) DCF-Bewertung
US | Consumer Cyclical | Auto - Dealerships | 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
America's Car-Mart, Inc. (CRMT) Bundle
Bewerten Sie die finanziellen Aussichten von America's Car-Mart, Inc. (CRMT) wie ein Experte! Dieser (CRMT) DCF-Taschenrechner bietet Ihnen vorgefüllte Finanzdaten und die Flexibilität, das Umsatzwachstum, WACC, Margen und andere wesentliche Annahmen zu ändern, um sich mit Ihren Prognosen anzupassen.
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 | 744.6 | 918.6 | 1,212.4 | 1,405.5 | 1,393.9 | 1,639.4 | 1,928.1 | 2,267.7 | 2,667.1 | 3,136.9 |
| Revenue Growth, % | 0 | 23.37 | 31.98 | 15.93 | -0.82561 | 17.61 | 17.61 | 17.61 | 17.61 | 17.61 |
| EBITDA | 76.2 | 145.0 | 137.6 | 69.7 | 32.1 | 146.3 | 172.1 | 202.4 | 238.1 | 280.0 |
| EBITDA, % | 10.24 | 15.78 | 11.35 | 4.96 | 2.3 | 8.93 | 8.93 | 8.93 | 8.93 | 8.93 |
| Depreciation | 3.8 | 3.7 | 4.0 | 5.6 | 6.9 | 7.0 | 8.3 | 9.7 | 11.4 | 13.5 |
| Depreciation, % | 0.51557 | 0.40485 | 0.33266 | 0.39858 | 0.49294 | 0.42892 | 0.42892 | 0.42892 | 0.42892 | 0.42892 |
| EBIT | 72.4 | 141.3 | 133.6 | 64.1 | 25.2 | 139.3 | 163.8 | 192.7 | 226.6 | 266.6 |
| EBIT, % | 9.72 | 15.38 | 11.02 | 4.56 | 1.81 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 |
| Total Cash | 59.6 | 2.9 | 6.9 | 9.8 | 5.5 | 32.7 | 38.5 | 45.3 | 53.2 | 62.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 469.2 | 628.5 | 868.9 | 1,073.8 | 1,108.5 | 1,177.2 | 1,384.5 | 1,628.3 | 1,915.1 | 2,252.4 |
| Account Receivables, % | 63.02 | 68.42 | 71.67 | 76.4 | 79.52 | 71.8 | 71.8 | 71.8 | 71.8 | 71.8 |
| Inventories | 36.4 | 82.3 | 115.3 | 109.3 | 107.5 | 127.4 | 149.8 | 176.2 | 207.2 | 243.7 |
| Inventories, % | 4.89 | 8.96 | 9.51 | 7.78 | 7.71 | 7.77 | 7.77 | 7.77 | 7.77 | 7.77 |
| Accounts Payable | 13.1 | 18.2 | 20.1 | 27.2 | 21.4 | 29.1 | 34.2 | 40.2 | 47.3 | 55.6 |
| Accounts Payable, % | 1.76 | 1.98 | 1.65 | 1.93 | 1.53 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 |
| Capital Expenditure | -5.4 | -9.0 | -20.9 | -22.2 | -6.1 | -17.9 | -21.0 | -24.7 | -29.1 | -34.2 |
| Capital Expenditure, % | -0.72817 | -0.97452 | -1.72 | -1.58 | -0.44092 | -1.09 | -1.09 | -1.09 | -1.09 | -1.09 |
| Tax Rate, % | 21.78 | 21.78 | 21.78 | 21.78 | 21.78 | 21.78 | 21.78 | 21.78 | 21.78 | 21.78 |
| EBITAT | 57.8 | 110.1 | 105.4 | 50.8 | 19.7 | 109.8 | 129.1 | 151.9 | 178.6 | 210.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -436.4 | -95.1 | -183.1 | -157.6 | -18.2 | 18.1 | -108.2 | -127.3 | -149.7 | -176.1 |
| WACC, % | 7.7 | 7.59 | 7.64 | 7.66 | 7.6 | 7.64 | 7.64 | 7.64 | 7.64 | 7.64 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -412.2 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | -182 | |||||||||
| Terminal Value | -4,406 | |||||||||
| Present Terminal Value | -3,049 | |||||||||
| Enterprise Value | -3,462 | |||||||||
| Net Debt | 813 | |||||||||
| Equity Value | -4,275 | |||||||||
| Diluted Shares Outstanding, MM | 6 | |||||||||
| Equity Value Per Share | -669.13 |
What You Will Receive
- Authentic CRMT Financial Data: Pre-populated with America's Car-Mart's historical and projected figures for accurate analysis.
- Completely Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Observe America's Car-Mart's intrinsic value update in real-time as you modify inputs.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Design: Streamlined layout and straightforward instructions suitable for all skill levels.
Key Features
- 🔍 Real-Life CRMT Financials: Pre-filled historical and projected data for America's Car-Mart, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate America’s Car-Mart’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize America’s Car-Mart’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered America's Car-Mart, Inc. (CRMT) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for America's Car-Mart, Inc. (CRMT)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for America's Car-Mart, Inc. (CRMT)?
- Accuracy: Utilizes real financial data from America's Car-Mart, ensuring precise calculations.
- Flexibility: Allows users to easily test and adjust inputs to fit their analysis needs.
- Time-Saving: Eliminate the complexities of creating a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected from top financial professionals.
- User-Friendly: Intuitive interface designed for users of all skill levels, including beginners.
Who Should Use This Product?
- Automotive Investors: Create comprehensive valuation models for analyzing investments in America's Car-Mart, Inc. (CRMT).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the automotive sector.
- Consultants and Advisors: Offer clients precise valuation insights related to America's Car-Mart, Inc. (CRMT).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Automotive Enthusiasts: Gain insights into how companies like America's Car-Mart, Inc. (CRMT) are valued in the marketplace.
What the Template Contains
- Historical Data: Includes America’s Car-Mart’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate America’s Car-Mart’s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of America’s Car-Mart’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.