|
Great Elm Capital Corp. (GECC) DCF -Bewertung
US | Financial Services | Asset Management | 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
Great Elm Capital Corp. (GECC) Bundle
Möchten Sie den inneren Wert von Great Elm Capital Corp. bewerten? Unser GECC DCF-Taschenrechner integriert reale Daten mit umfangreichen Anpassungsfunktionen, sodass Sie Ihre Projektionen 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 | -4.8 | -28.9 | -6.6 | -16.1 | 35.8 | 37.9 | 40.0 | 42.3 | 44.7 | 47.3 |
| Revenue Growth, % | 0 | 505.14 | -77.16 | 143.82 | -322.86 | 5.71 | 5.71 | 5.71 | 5.71 | 5.71 |
| EBITDA | 22.4 | 17.0 | 17.3 | -15.3 | .0 | -12.4 | -13.1 | -13.9 | -14.6 | -15.5 |
| EBITDA, % | -469.14 | -59.03 | -262.51 | 95.37 | 0 | -32.73 | -32.73 | -32.73 | -32.73 | -32.73 |
| Depreciation | 35.7 | 36.0 | 15.4 | -97.0 | .0 | -15.1 | -16.0 | -16.9 | -17.9 | -18.9 |
| Depreciation, % | -747.92 | -124.58 | -233.79 | 603.27 | 0 | -40 | -40 | -40 | -40 | -40 |
| EBIT | -13.3 | -18.9 | 1.9 | 81.6 | .0 | 2.8 | 2.9 | 3.1 | 3.3 | 3.5 |
| EBIT, % | 278.78 | 65.55 | -28.71 | -507.9 | 0 | 7.37 | 7.37 | 7.37 | 7.37 | 7.37 |
| Total Cash | 4.6 | 52.6 | 9.1 | .6 | 1.0 | -22.5 | -23.8 | -25.2 | -26.6 | -28.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3.0 | 3.3 | 4.3 | 4.9 | 4.0 | -12.0 | -12.7 | -13.4 | -14.2 | -15.0 |
| Account Receivables, % | -62.81 | -11.29 | -64.77 | -30.65 | 11.12 | -31.68 | -31.68 | -31.68 | -31.68 | -31.68 |
| Inventories | 93.3 | 131.4 | 213.4 | 81.6 | .0 | -30.3 | -32.0 | -33.9 | -35.8 | -37.8 |
| Inventories, % | -1956.71 | -455.36 | -3236.92 | -507.88 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | 72.7 | 65.6 | 197.7 | 68.4 | 4.1 | -29.4 | -31.1 | -32.9 | -34.8 | -36.7 |
| Accounts Payable, % | -1525.14 | -227.16 | -2998.77 | -425.6 | 11.5 | -77.7 | -77.7 | -77.7 | -77.7 | -77.7 |
| Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Rate, % | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 |
| EBITAT | -13.7 | -18.9 | 1.9 | 83.0 | .0 | 2.8 | 2.9 | 3.1 | 3.3 | 3.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1.6 | -28.5 | 66.5 | -12.2 | 18.3 | .4 | -12.3 | -13.0 | -13.8 | -14.6 |
| WACC, % | 9.55 | 9.55 | 9.55 | 9.55 | 9.49 | 9.54 | 9.54 | 9.54 | 9.54 | 9.54 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -38.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -15 | |||||||||
| Terminal Value | -197 | |||||||||
| Present Terminal Value | -125 | |||||||||
| Enterprise Value | -164 | |||||||||
| Net Debt | 139 | |||||||||
| Equity Value | -303 | |||||||||
| Diluted Shares Outstanding, MM | 8 | |||||||||
| Equity Value Per Share | -39.85 |
What You Will Receive
- Pre-Loaded Financial Model: Great Elm Capital Corp.'s (GECC) real data facilitates accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates provide immediate results as you make adjustments.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
- Flexible and Reusable: Designed for adaptability, allowing repeated application for in-depth forecasts.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation frameworks specifically for Great Elm Capital Corp. (GECC).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable parameters tailored for GECC.
- Customizable Forecast Assumptions: Easily alter growth projections, capital investments, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Great Elm Capital Corp. (GECC).
- Interactive Dashboard and Charts: Visual representations that condense essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template with Great Elm Capital Corp.'s (GECC) data included.
- Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including Great Elm Capital Corp.'s (GECC) intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs.
Why Choose This Calculator for Great Elm Capital Corp. (GECC)?
- Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for Great Elm Capital Corp. (GECC).
- Customizable Inputs: Modify yellow-highlighted cells to explore different investment scenarios.
- Detailed Insights: Automatically computes Great Elm Capital Corp. (GECC)'s intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focused on Great Elm Capital Corp. (GECC).
Who Should Use This Product?
- Finance Students: Master valuation techniques and apply them using real-world data from Great Elm Capital Corp. (GECC).
- Academics: Integrate professional financial models into your coursework or research focused on Great Elm Capital Corp. (GECC).
- Investors: Validate your investment hypotheses and analyze valuation outcomes for Great Elm Capital Corp. (GECC).
- Analysts: Enhance your efficiency with a customizable DCF model tailored for Great Elm Capital Corp. (GECC).
- Small Business Owners: Discover how large public companies like Great Elm Capital Corp. (GECC) are evaluated and analyzed.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Great Elm Capital Corp. (GECC) 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 Great Elm Capital Corp. (GECC).
- 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.