|
Digihost Technology Inc. (DGHI) DCF -Bewertung
CA | Technology | Software - Application | 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
Digihost Technology Inc. (DGHI) Bundle
Egal, ob Sie ein Investor oder Analyst sind, dieser DGHI-DCF-Taschenrechner ist Ihre Anlaufstelle für eine genaue Bewertung. Ausgestattet mit realen Daten von DigiHost Technology Inc. können Sie Prognosen anpassen und die Auswirkungen sofort beobachten.
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 | 8.7 | 3.6 | 25.0 | 24.2 | 26.1 | 29.1 | 32.5 | 36.2 | 40.3 | 45.0 |
| Revenue Growth, % | 0 | -58.95 | 602.22 | -3.05 | 7.95 | 11.49 | 11.49 | 11.49 | 11.49 | 11.49 |
| EBITDA | -.3 | -2.4 | 2.8 | 13.3 | -6.9 | -1.7 | -1.9 | -2.2 | -2.4 | -2.7 |
| EBITDA, % | -3.12 | -66.24 | 11.05 | 54.91 | -26.52 | -5.98 | -5.98 | -5.98 | -5.98 | -5.98 |
| Depreciation | 1.7 | 3.6 | 3.3 | 10.4 | 15.0 | 13.6 | 15.1 | 16.9 | 18.8 | 20.9 |
| Depreciation, % | 19.38 | 100.35 | 13.03 | 42.88 | 57.61 | 46.58 | 46.58 | 46.58 | 46.58 | 46.58 |
| EBIT | -1.9 | -5.9 | -.5 | 2.9 | -22.0 | -11.4 | -12.8 | -14.2 | -15.9 | -17.7 |
| EBIT, % | -22.5 | -166.6 | -1.98 | 12.03 | -84.13 | -39.32 | -39.32 | -39.32 | -39.32 | -39.32 |
| Total Cash | .2 | .0 | .9 | 1.9 | .3 | .9 | 1.0 | 1.1 | 1.2 | 1.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | -4.5 | 1.1 | .7 | .0 | -5.4 | -6.0 | -6.7 | -7.5 | -8.3 |
| Account Receivables, % | 0 | -126.87 | 4.4 | 3.05 | 0 | -18.51 | -18.51 | -18.51 | -18.51 | -18.51 |
| Inventories | 1.1 | 4.5 | 33.5 | 2.8 | .0 | 13.1 | 14.6 | 16.3 | 18.1 | 20.2 |
| Inventories, % | 13.09 | 126.87 | 134.22 | 11.58 | 0 | 44.93 | 44.93 | 44.93 | 44.93 | 44.93 |
| Accounts Payable | .1 | .9 | 2.3 | 2.3 | 4.5 | 3.7 | 4.1 | 4.5 | 5.1 | 5.6 |
| Accounts Payable, % | 0.7908 | 25.92 | 9.11 | 9.69 | 17.27 | 12.56 | 12.56 | 12.56 | 12.56 | 12.56 |
| Capital Expenditure | .0 | -1.2 | -33.9 | -14.7 | -3.0 | -11.9 | -13.3 | -14.8 | -16.5 | -18.4 |
| Capital Expenditure, % | 0 | -32.48 | -135.96 | -60.71 | -11.52 | -40.94 | -40.94 | -40.94 | -40.94 | -40.94 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -1.9 | -5.3 | -.1 | 4.5 | -22.0 | -9.2 | -10.2 | -11.4 | -12.7 | -14.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1.3 | -.9 | -64.0 | 31.3 | -4.2 | -16.1 | -8.8 | -9.9 | -11.0 | -12.3 |
| WACC, % | 37.31 | 37.3 | 37.19 | 37.31 | 37.31 | 37.28 | 37.28 | 37.28 | 37.28 | 37.28 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -25.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -13 | |||||||||
| Terminal Value | -35 | |||||||||
| Present Terminal Value | -7 | |||||||||
| Enterprise Value | -33 | |||||||||
| Net Debt | 1 | |||||||||
| Equity Value | -34 | |||||||||
| Diluted Shares Outstanding, MM | 29 | |||||||||
| Equity Value Per Share | -1.20 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Digihost Technology Inc.'s (DGHI) financial data pre-loaded to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- 🔍 Real-Life DGHI Financials: Pre-filled historical and projected data for Digihost Technology Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Digihost’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Digihost’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- 1. Access the Template: Download and open the Excel file containing Digihost Technology Inc.'s (DGHI) preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate multiple forecasts to assess various valuation outcomes.
- 5. Present with Confidence: Share professional valuation insights to reinforce your decision-making process.
Why Choose Digihost Technology Inc. (DGHI)?
- Innovative Solutions: Leverage cutting-edge technology tailored for the digital landscape.
- Proven Expertise: Our team has a track record of delivering high-quality results in the tech sector.
- Scalable Services: Flexible offerings that grow with your business needs and objectives.
- Transparent Communication: We prioritize clear updates and feedback throughout the project lifecycle.
- Customer-Centric Approach: We focus on building long-term relationships with our clients for mutual success.
Who Should Use Digihost Technology Inc. (DGHI)?
- Investors: Gain insights into cryptocurrency mining with a reliable and innovative technology provider.
- Financial Analysts: Utilize comprehensive data analytics to assess market trends and company performance.
- Consultants: Easily modify reports and presentations to showcase Digihost's unique offerings to clients.
- Tech Enthusiasts: Explore cutting-edge blockchain solutions and their impact on the digital economy.
- Educators and Students: Leverage real-world applications of technology in finance and cryptocurrency education.
What the Template Contains
- Pre-Filled Data: Contains Digihost Technology Inc.'s historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automatic calculations for (DGHI).
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on user-defined inputs.
- Key Financial Ratios: Evaluate Digihost's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual representations including charts and tables summarizing key 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.