Hudson Technologies, Inc. (HDSN) DCF Valuation

Hudson Technologies, Inc. (HDSN) DCF Valuation

US | Basic Materials | Chemicals - Specialty | NASDAQ
Hudson Technologies, Inc. (HDSN) DCF Valuation
  • ✓ 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

Hudson Technologies, Inc. (HDSN) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Simplify Hudson Technologies, Inc. (HDSN) valuation with this customizable DCF Calculator! Featuring real Hudson Technologies, Inc. (HDSN) financials and adjustable forecast inputs, you can test scenarios and uncover Hudson Technologies, Inc. (HDSN) fair value in minutes.


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 162.1 147.6 192.7 325.2 289.0 346.3 414.9 497.1 595.7 713.7
Revenue Growth, % 0 -8.92 30.58 68.73 -11.13 19.82 19.82 19.82 19.82 19.82
EBITDA .7 13.0 51.0 137.5 84.0 74.1 88.8 106.4 127.5 152.8
EBITDA, % 0.45847 8.83 26.44 42.27 29.05 21.41 21.41 21.41 21.41 21.41
Depreciation 2.9 6.1 6.2 6.0 5.8 9.0 10.8 12.9 15.5 18.5
Depreciation, % 1.81 4.13 3.21 1.84 2 2.6 2.6 2.6 2.6 2.6
EBIT -2.2 6.9 44.8 131.5 78.2 65.1 78.1 93.5 112.1 134.3
EBIT, % -1.35 4.7 23.23 40.44 27.05 18.81 18.81 18.81 18.81 18.81
Total Cash 2.6 1.3 3.5 5.3 12.4 7.1 8.5 10.2 12.2 14.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 8.1 9.8 14.2 20.9 30.6
Account Receivables, % 4.97 6.64 7.38 6.42 10.59
Inventories 59.2 44.5 94.1 145.4 154.5 148.0 177.3 212.4 254.5 305.0
Inventories, % 36.55 30.12 48.84 44.7 53.44 42.73 42.73 42.73 42.73 42.73
Accounts Payable 10.3 7.6 9.6 14.2 23.4 20.1 24.0 28.8 34.5 41.3
Accounts Payable, % 6.34 5.18 4.99 4.36 8.1 5.79 5.79 5.79 5.79 5.79
Capital Expenditure -1.0 -1.5 -1.9 -3.7 -3.6 -3.4 -4.1 -5.0 -5.9 -7.1
Capital Expenditure, % -0.62385 -0.9959 -0.99716 -1.13 -1.24 -0.99612 -0.99612 -0.99612 -0.99612 -0.99612
Tax Rate, % 25.17 25.17 25.17 25.17 25.17 25.17 25.17 25.17 25.17 25.17
EBITAT -2.2 6.7 43.2 116.5 58.5 59.5 71.3 85.4 102.3 122.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -57.3 21.7 -4.6 65.5 51.1 73.8 47.6 57.1 68.4 81.9
WACC, % 13.14 13.03 13.03 12.77 12.34 12.86 12.86 12.86 12.86 12.86
PV UFCF
SUM PV UFCF 229.4
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 82
Terminal Value 666
Present Terminal Value 364
Enterprise Value 593
Net Debt -6
Equity Value 599
Diluted Shares Outstanding, MM 47
Equity Value Per Share 12.65

What You Will Get

  • Editable Forecast Inputs: Easily adjust key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Hudson Technologies, Inc. (HDSN) financial data pre-filled to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, validating strategies, and enhancing efficiency.

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as revenue growth, EBITDA %, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
  • High-Precision Outputs: Leverages Hudson Technologies’ actual financial data for accurate valuation results.
  • Simplified Scenario Testing: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Hudson Technologies data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Hudson Technologies’ intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose Hudson Technologies, Inc. (HDSN)?

  • All-in-One Solution: Offers advanced analytics for environmental solutions, energy efficiency, and refrigerant management.
  • Flexible Options: Tailor your approach with customizable service packages to meet specific business needs.
  • In-Depth Analysis: Provides comprehensive assessments of energy savings and sustainability impacts.
  • Robust Data: Utilizes historical performance metrics and market forecasts for informed decision-making.
  • Expertise and Reliability: Trusted by industry leaders for high-quality services and innovative solutions.

Who Should Use This Product?

  • Environmental Analysts: Evaluate and develop sustainable solutions for energy efficiency projects.
  • Corporate Sustainability Teams: Assess the impact of environmental initiatives on corporate strategy.
  • Consultants and Advisors: Offer clients expert insights into the valuation and benefits of Hudson Technologies, Inc. (HDSN) services.
  • Students and Educators: Utilize real-world case studies to learn and teach about environmental technologies and financial modeling.
  • Industry Professionals: Gain a deeper understanding of how companies like Hudson Technologies, Inc. (HDSN) impact the green technology market.

What the Template Contains

  • Pre-Filled Data: Includes Hudson Technologies’ historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Hudson Technologies’ profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

Es wurden keine passenden Produkte gefunden.