|
Flora Growth Corp. (FLGC) DCF -Bewertung
CA | Healthcare | Drug Manufacturers - Specialty & Generic | 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
Flora Growth Corp. (FLGC) Bundle
Möchten Sie den inneren Wert der Flora Growth Corp. bestimmen? Unser FLGC DCF-Taschenrechner integriert reale Daten und bietet umfangreiche Anpassungsoptionen, sodass Sie Ihre Prognosen verfeinern und Ihre Investitionsauswahl verbessern können.
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 | .0 | .1 | 9.0 | 37.2 | 76.1 | 133.1 | 233.0 | 407.7 | 713.5 | 1,248.6 |
| Revenue Growth, % | 0 | 0 | 8371.7 | 313.93 | 104.65 | 75 | 75 | 75 | 75 | 75 |
| EBITDA | -2.8 | -14.2 | -20.6 | -17.9 | -45.9 | -55.5 | -97.1 | -170.0 | -297.5 | -520.6 |
| EBITDA, % | 100 | -13387.74 | -229.51 | -48.19 | -60.3 | -41.7 | -41.7 | -41.7 | -41.7 | -41.7 |
| Depreciation | .0 | .1 | .8 | 2.1 | 2.3 | 57.9 | 101.3 | 177.2 | 310.2 | 542.8 |
| Depreciation, % | 100 | 106.6 | 8.52 | 5.77 | 3.07 | 43.47 | 43.47 | 43.47 | 43.47 | 43.47 |
| EBIT | -2.8 | -14.3 | -21.4 | -20.1 | -48.2 | -57.9 | -101.3 | -177.2 | -310.1 | -542.7 |
| EBIT, % | 100 | -13494.34 | -238.03 | -53.95 | -63.37 | -43.46 | -43.46 | -43.46 | -43.46 | -43.46 |
| Total Cash | .1 | 15.5 | 37.6 | 9.5 | 4.4 | 88.2 | 154.4 | 270.2 | 472.8 | 827.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 1.2 | 5.6 | 9.0 | 7.1 | 78.7 | 137.8 | 241.2 | 422.0 | 738.6 |
| Account Receivables, % | 100 | 1154.72 | 62.33 | 24.1 | 9.34 | 59.15 | 59.15 | 59.15 | 59.15 | 59.15 |
| Inventories | .0 | .5 | 3.0 | 10.1 | 8.5 | 72.4 | 126.8 | 221.8 | 388.2 | 679.4 |
| Inventories, % | 100 | 509.43 | 33.74 | 27.14 | 11.18 | 54.41 | 54.41 | 54.41 | 54.41 | 54.41 |
| Accounts Payable | 1.1 | 1.2 | 2.4 | 7.8 | 5.1 | 67.8 | 118.7 | 207.7 | 363.4 | 636.0 |
| Accounts Payable, % | 100 | 1115.09 | 26.89 | 21.07 | 6.72 | 50.94 | 50.94 | 50.94 | 50.94 | 50.94 |
| Capital Expenditure | -.1 | -.2 | -4.0 | -1.3 | -.2 | -39.4 | -69.0 | -120.7 | -211.3 | -369.7 |
| Capital Expenditure, % | 100 | -220.75 | -44.35 | -3.48 | -0.21427 | -29.61 | -29.61 | -29.61 | -29.61 | -29.61 |
| Tax Rate, % | -18.09 | -18.09 | -18.09 | -18.09 | -18.09 | -18.09 | -18.09 | -18.09 | -18.09 | -18.09 |
| EBITAT | -2.8 | -14.2 | -21.3 | -19.5 | -56.9 | -57.4 | -100.5 | -175.8 | -307.7 | -538.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1.8 | -16.1 | -30.1 | -23.6 | -54.0 | -111.8 | -130.7 | -228.8 | -400.3 | -700.6 |
| WACC, % | 9.71 | 9.71 | 9.71 | 9.67 | 9.71 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,101.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -715 | |||||||||
| Terminal Value | -9,279 | |||||||||
| Present Terminal Value | -5,840 | |||||||||
| Enterprise Value | -6,941 | |||||||||
| Net Debt | -1 | |||||||||
| Equity Value | -6,941 | |||||||||
| Diluted Shares Outstanding, MM | 7 | |||||||||
| Equity Value Per Share | -943.52 |
What You Will Get
- Real FLGC Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are automatically computed.
- Scenario Analysis: Evaluate various scenarios to assess Flora Growth Corp.'s future performance.
- User-Friendly Design: Designed for professionals while remaining accessible to newcomers.
Key Features
- Comprehensive Flora Financials: Gain access to precise pre-loaded historical data and future forecasts for Flora Growth Corp. (FLGC).
- Tailored Forecast Assumptions: Modify yellow-highlighted cells including WACC, growth rates, and profit margins to suit your analysis.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Clear charts and summaries designed to help visualize your valuation outcomes.
- Suitable for All Levels: An intuitive layout designed for investors, CFOs, and consultants, whether seasoned or new.
How It Works
- 1. Access the Template: Download and open the Excel file containing Flora Growth Corp.'s (FLGC) preloaded data.
- 2. Adjust Key Inputs: Modify essential parameters such as growth projections, WACC, and capital expenditures.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Different Scenarios: Evaluate various forecasts to understand potential valuation variations.
- 5. Present with Assurance: Deliver professional valuation analyses to back your strategic decisions.
Why Choose This Calculator for Flora Growth Corp. (FLGC)?
- Accurate Data: Up-to-date financials from Flora Growth Corp. ensure dependable valuation outcomes.
- Customizable: Modify essential parameters like growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the effort of starting from the ground up.
- Professional-Grade Tool: Specifically designed for investors, analysts, and consultants in the cannabis industry.
- User-Friendly: An intuitive interface and step-by-step guidance make it accessible for all users.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Flora Growth Corp. (FLGC) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models specifically for Flora Growth Corp. (FLGC).
- Consultants: Deliver professional valuation insights regarding Flora Growth Corp. (FLGC) to clients quickly and accurately.
- Business Owners: Understand how companies like Flora Growth Corp. (FLGC) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Flora Growth Corp. (FLGC).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Flora Growth Corp. (FLGC) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Flora Growth Corp. (FLGC).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.