|
Kulr Technology Group, Inc. (KULR) DCF -Bewertung
US | Technology | Hardware, Equipment & Parts | AMEX
|
- ✓ 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
KULR Technology Group, Inc. (KULR) Bundle
Bewerten Sie die finanzielle Aussichten von KULR Technology Group, Inc. wie ein Experte! Dieser (KULR) DCF-Rechner liefert vorgefüllte Finanzdaten und ermöglicht Ihnen die Freiheit, das Umsatzwachstum, die WACC, die Gewinnmargen und andere wesentliche Annahmen zu ändern, um sich an Ihren Projektionen zu übereinstimmen.
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 | .6 | 2.4 | 4.0 | 9.8 | 15.7 | 25.2 | 40.4 | 64.7 | 103.6 |
| Revenue Growth, % | 0 | -24.86 | 286.7 | 65.56 | 146.08 | 60.17 | 60.17 | 60.17 | 60.17 | 60.17 |
| EBITDA | -2.0 | -2.3 | -11.7 | -17.5 | -20.0 | -15.7 | -25.2 | -40.4 | -64.7 | -103.6 |
| EBITDA, % | -236.14 | -372.98 | -485.39 | -439 | -203.77 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | .0 | .0 | .1 | .5 | 2.2 | 1.3 | 2.1 | 3.3 | 5.3 | 8.6 |
| Depreciation, % | 2.08 | 2.52 | 2.81 | 11.33 | 22.52 | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 |
| EBIT | -2.0 | -2.3 | -11.8 | -18.0 | -22.2 | -15.7 | -25.2 | -40.4 | -64.7 | -103.6 |
| EBIT, % | -238.22 | -375.51 | -488.2 | -450.32 | -226.29 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | .1 | 8.9 | 14.9 | 10.3 | 1.2 | 10.2 | 16.4 | 26.3 | 42.1 | 67.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .1 | .1 | 1.5 | 1.0 | 2.1 | 3.4 | 5.4 | 8.6 | 13.8 |
| Account Receivables, % | 3.62 | 8.89 | 5.65 | 38.6 | 9.75 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 |
| Inventories | .0 | .1 | .2 | 2.0 | 1.2 | 2.6 | 4.1 | 6.6 | 10.5 | 16.8 |
| Inventories, % | 3.26 | 8.89 | 7.93 | 49.12 | 11.97 | 16.23 | 16.23 | 16.23 | 16.23 | 16.23 |
| Accounts Payable | .3 | .1 | .5 | 1.4 | 2.8 | 4.2 | 6.8 | 10.9 | 17.5 | 28.0 |
| Accounts Payable, % | 42.02 | 10.66 | 18.84 | 35.25 | 28.17 | 26.99 | 26.99 | 26.99 | 26.99 | 26.99 |
| Capital Expenditure | .0 | .0 | -2.7 | -4.6 | -1.0 | -6.9 | -11.0 | -17.6 | -28.2 | -45.2 |
| Capital Expenditure, % | 0 | -7.39 | -113.44 | -116.36 | -10.64 | -43.61 | -43.61 | -43.61 | -43.61 | -43.61 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -2.0 | -2.8 | -11.8 | -19.1 | -22.2 | -15.7 | -25.2 | -40.4 | -64.7 | -103.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1.7 | -3.1 | -14.3 | -25.5 | -18.3 | -22.3 | -34.4 | -55.1 | -88.2 | -141.3 |
| WACC, % | 10.77 | 10.77 | 10.77 | 10.77 | 10.77 | 10.77 | 10.77 | 10.77 | 10.77 | 10.77 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -232.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -144 | |||||||||
| Terminal Value | -1,643 | |||||||||
| Present Terminal Value | -986 | |||||||||
| Enterprise Value | -1,218 | |||||||||
| Net Debt | -1 | |||||||||
| Equity Value | -1,217 | |||||||||
| Diluted Shares Outstanding, MM | 118 | |||||||||
| Equity Value Per Share | -10.33 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real KULR financials.
- Real-World Data: Historical data and forward-looking estimates (as displayed in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effects of your inputs on KULR’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive KULR Data: Pre-filled with KULR Technology Group's historical performance metrics and future projections.
- Fully Customizable Inputs: Tailor revenue growth, margins, WACC, tax rates, and capital expenditures to your analysis.
- Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on user-defined inputs.
- Scenario Testing: Develop various forecast scenarios to evaluate different valuation results.
- User-Centric Design: Intuitive, organized, and crafted for both professionals and newcomers.
How It Works
- Download the Template: Gain immediate access to the Excel-based KULR DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other key metrics.
- Instant Calculations: The model automatically recalculates KULR’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial strategy.
Why Choose KULR Technology Group, Inc. (KULR) Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for KULR.
- Flexible Parameters: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes KULR’s intrinsic value and Net Present Value.
- Rich Data Sources: Includes historical and projected data for reliable analysis.
- Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focusing on KULR.
Who Should Use KULR Technology Group, Inc. (KULR)?
- Professional Investors: Develop comprehensive and accurate valuation models for assessing KULR's market position.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights to clients interested in KULR stock.
- Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into how innovative companies like KULR are valued in the technology sector.
What the Template Contains
- Pre-Filled DCF Model: KULR Technology Group’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate KULR’s profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.