|
International Money Express, Inc. (IMXI) DCF -Bewertung
US | Technology | Software - Infrastructure | 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
International Money Express, Inc. (IMXI) Bundle
Unser (IMXI) DCF-Taschenrechner entwickelt für die Genauigkeit und ermöglicht es Ihnen, die Bewertung von International Money Express, Inc. unter Verwendung realer Finanzdaten zu bewerten. Er bietet vollständige Flexibilität, um alle wesentlichen Parameter für verbesserte Projektionen zu ändern.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 357.2 | 459.2 | 546.8 | 658.7 | 658.6 | 770.8 | 902.0 | 1,055.5 | 1,235.2 | 1,445.4 |
| Revenue Growth, % | 0 | 28.55 | 19.08 | 20.47 | -0.01305533 | 17.02 | 17.02 | 17.02 | 17.02 | 17.02 |
| EBITDA | 63.7 | 77.3 | 92.4 | 108.4 | 108.7 | 130.3 | 152.5 | 178.4 | 208.8 | 244.3 |
| EBITDA, % | 17.83 | 16.84 | 16.89 | 16.45 | 16.5 | 16.9 | 16.9 | 16.9 | 16.9 | 16.9 |
| Depreciation | 10.8 | 9.5 | 9.5 | 12.9 | 13.6 | 16.7 | 19.6 | 22.9 | 26.8 | 31.4 |
| Depreciation, % | 3.03 | 2.07 | 1.73 | 1.95 | 2.07 | 2.17 | 2.17 | 2.17 | 2.17 | 2.17 |
| EBIT | 52.9 | 67.9 | 82.9 | 95.5 | 95.0 | 113.5 | 132.9 | 155.5 | 182.0 | 212.9 |
| EBIT, % | 14.8 | 14.78 | 15.16 | 14.5 | 14.43 | 14.73 | 14.73 | 14.73 | 14.73 | 14.73 |
| Total Cash | 74.9 | 132.5 | 149.5 | 239.2 | 130.5 | 205.5 | 240.4 | 281.4 | 329.3 | 385.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 55.0 | 67.3 | 129.8 | 156.8 | 107.1 | 144.7 | 169.3 | 198.1 | 231.8 | 271.3 |
| Account Receivables, % | 15.4 | 14.66 | 23.74 | 23.8 | 16.26 | 18.77 | 18.77 | 18.77 | 18.77 | 18.77 |
| Inventories | 56.6 | 63.4 | 90.4 | .0 | .0 | 71.2 | 83.3 | 97.5 | 114.1 | 133.5 |
| Inventories, % | 15.84 | 13.81 | 16.53 | 0 | 0 | 9.24 | 9.24 | 9.24 | 9.24 | 9.24 |
| Accounts Payable | 12.8 | 23.2 | 25.7 | 36.5 | 19.5 | 33.6 | 39.4 | 46.1 | 53.9 | 63.1 |
| Accounts Payable, % | 3.58 | 5.04 | 4.7 | 5.54 | 2.96 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 |
| Capital Expenditure | -4.1 | -10.6 | -12.2 | -12.8 | -30.0 | -18.8 | -21.9 | -25.7 | -30.1 | -35.2 |
| Capital Expenditure, % | -1.14 | -2.31 | -2.23 | -1.94 | -4.55 | -2.43 | -2.43 | -2.43 | -2.43 | -2.43 |
| Tax Rate, % | 29.36 | 29.36 | 29.36 | 29.36 | 29.36 | 29.36 | 29.36 | 29.36 | 29.36 | 29.36 |
| EBITAT | 38.6 | 50.2 | 61.5 | 66.8 | 67.1 | 82.2 | 96.1 | 112.5 | 131.6 | 154.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -53.5 | 40.3 | -28.1 | 141.1 | 83.5 | -14.5 | 62.7 | 73.4 | 85.9 | 100.6 |
| WACC, % | 7.22 | 7.24 | 7.24 | 7.17 | 7.18 | 7.21 | 7.21 | 7.21 | 7.21 | 7.21 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 236.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 103 | |||||||||
| Terminal Value | 1,968 | |||||||||
| Present Terminal Value | 1,389 | |||||||||
| Enterprise Value | 1,626 | |||||||||
| Net Debt | 51 | |||||||||
| Equity Value | 1,575 | |||||||||
| Diluted Shares Outstanding, MM | 33 | |||||||||
| Equity Value Per Share | 47.94 |
What You Will Get
- Comprehensive IMXI Financials: Access to both 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 computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess International Money Express, Inc.'s future performance.
- User-Friendly Interface: Designed for professionals while remaining approachable for newcomers.
Key Features
- Comprehensive Financial Data: Access to International Money Express, Inc.'s (IMXI) historical financial statements and detailed forecasts.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Instantly view the recalculated intrinsic value of International Money Express, Inc. (IMXI).
- Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics clearly.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- 1. Access the Template: Download and open the Excel file containing International Money Express, Inc.'s (IMXI) preloaded data.
- 2. Adjust Parameters: Modify essential inputs such as growth rates, WACC, and capital expenditures.
- 3. See Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Present with Assurance: Deliver professional valuation insights to back your financial decisions.
Why Choose International Money Express, Inc. (IMXI)?
- Comprehensive Services: Offers a wide range of financial solutions including money transfers, bill payments, and foreign exchange.
- User-Friendly Interface: Easy-to-navigate platform for seamless transactions and account management.
- Real-Time Tracking: Stay updated with instant notifications on transaction status and delivery.
- Global Reach: Extensive network ensures quick and reliable services across multiple countries.
- Expert Support: Dedicated customer service team available to assist with any inquiries or issues.
Who Should Use This Product?
- Finance Students: Explore international money transfer processes and analyze real-world case studies.
- Academics: Utilize IMXI's data in research on global financial trends and remittance flows.
- Investors: Evaluate your investment strategies by analyzing the performance metrics of International Money Express (IMXI).
- Analysts: Enhance your analysis with a customizable framework for assessing cross-border payment services.
- Small Business Owners: Understand how companies like International Money Express (IMXI) operate within the global remittance market.
What the Template Contains
- Pre-Filled Data: Includes International Money Express, Inc. (IMXI) 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 International Money Express, Inc. (IMXI) profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
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.