|
LI-Cycle Holdings Corp. (Licy) DCF-Bewertung
CA | Industrials | Waste Management | NYSE
|
- ✓ 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
Li-Cycle Holdings Corp. (LICY) Bundle
Gewinnen Sie Einblicke in Ihre LI-Cycle Holdings Corp. (LICY) Bewertungsanalyse unter Verwendung unseres modernsten DCF-Taschenrechners! Diese Excel-Vorlage wird mit realen (liktischen) Daten vorinstalliert, sodass Sie Prognosen und Annahmen für die genaue Berechnung des intrinsischen Wertes von Li-Cycle Holdings Corp. anpassen 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 | .8 | 7.4 | 13.4 | 18.3 | 32.9 | 59.0 | 106.0 | 190.3 | 341.6 |
| Revenue Growth, % | 0 | 1545.05 | 830.87 | 81.7 | 36.57 | 79.57 | 79.57 | 79.57 | 79.57 | 79.57 |
| EBITDA | -3.9 | -8.0 | -181.6 | -94.1 | -150.9 | -32.9 | -59.0 | -106.0 | -190.3 | -341.6 |
| EBITDA, % | -8007.87 | -1011.32 | -2462.34 | -702.24 | -824.59 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | .2 | 1.1 | -149.7 | 17.1 | 8.9 | 16.3 | 29.3 | 52.7 | 94.6 | 169.9 |
| Depreciation, % | 430.7 | 142.59 | -2030.37 | 127.61 | 48.63 | 49.73 | 49.73 | 49.73 | 49.73 | 49.73 |
| EBIT | -4.1 | -9.1 | -31.9 | -111.2 | -159.8 | -32.9 | -59.0 | -106.0 | -190.3 | -341.6 |
| EBIT, % | -8438.57 | -1153.91 | -431.97 | -829.85 | -873.22 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | 3.8 | .7 | 596.9 | 578.3 | 80.3 | 31.8 | 57.1 | 102.5 | 184.1 | 330.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .9 | 5.0 | 9.3 | 2.9 | 21.1 | 37.9 | 68.0 | 122.2 | 219.4 |
| Account Receivables, % | 67.37 | 112.37 | 68.42 | 69.4 | 15.85 | 64.21 | 64.21 | 64.21 | 64.21 | 64.21 |
| Inventories | .0 | .2 | 1.2 | 7.5 | 9.6 | 16.0 | 28.8 | 51.7 | 92.9 | 166.8 |
| Inventories, % | 96.67 | 22.72 | 16.24 | 55.97 | 52.46 | 48.81 | 48.81 | 48.81 | 48.81 | 48.81 |
| Accounts Payable | .2 | 2.5 | 9.4 | 16.3 | 76.4 | 32.9 | 59.0 | 106.0 | 190.3 | 341.6 |
| Accounts Payable, % | 406.39 | 309.8 | 128.1 | 121.64 | 417.49 | 100 | 100 | 100 | 100 | 100 |
| Capital Expenditure | -1.0 | -5.1 | -18.3 | -190.1 | -334.9 | -32.9 | -59.0 | -106.0 | -190.3 | -341.6 |
| Capital Expenditure, % | -2072.4 | -644.7 | -247.89 | -1418.66 | -1830.05 | -100 | -100 | -100 | -100 | -100 |
| Tax Rate, % | -0.07251632 | -0.07251632 | -0.07251632 | -0.07251632 | -0.07251632 | -0.07251632 | -0.07251632 | -0.07251632 | -0.07251632 | -0.07251632 |
| EBITAT | -4.1 | -9.7 | -10.8 | -192.0 | -159.9 | -28.5 | -51.2 | -92.0 | -165.1 | -296.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4.8 | -12.4 | -177.0 | -368.7 | -421.5 | -113.2 | -84.3 | -151.3 | -271.8 | -488.0 |
| WACC, % | 5.97 | 5.97 | 4.11 | 5.97 | 5.97 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -901.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -498 | |||||||||
| Terminal Value | -13,832 | |||||||||
| Present Terminal Value | -10,534 | |||||||||
| Enterprise Value | -11,436 | |||||||||
| Net Debt | 271 | |||||||||
| Equity Value | -11,706 | |||||||||
| Diluted Shares Outstanding, MM | 178 | |||||||||
| Equity Value Per Share | -65.95 |
What You Will Get
- Real LICY Financial Data: Pre-filled with Li-Cycle's historical and projected data for precise analysis.
- Fully Editable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
- Automatic Calculations: Watch Li-Cycle’s intrinsic value update instantly based on your modifications.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Intuitive layout and clear instructions suitable for all experience levels.
Key Features
- Real Li-Cycle Financials: Access accurate pre-loaded historical data and future projections for Li-Cycle Holdings Corp. (LICY).
- Customizable Forecast Assumptions: Edit yellow-highlighted cells such as WACC, growth rates, and margins tailored to Li-Cycle's business model.
- Dynamic Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow analysis specific to Li-Cycle Holdings Corp. (LICY).
- Visual Dashboard: Easy-to-read charts and summaries to visualize your valuation results for Li-Cycle Holdings Corp. (LICY).
- For Professionals and Beginners: A simple, intuitive structure designed for investors, CFOs, and consultants in the renewable energy sector.
How It Works
- Download the Template: Gain immediate access to the Excel-based LICY DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates Li-Cycle’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation impacts.
- Analyze and Decide: Leverage the results to inform your investment or financial strategy.
Why Choose This Calculator for Li-Cycle Holdings Corp. (LICY)?
- Precision: Utilizes real Li-Cycle financials to ensure data integrity.
- Versatility: Crafted to allow users to easily adjust and test various inputs.
- Efficiency: Eliminate the need to create a DCF model from the ground up.
- Expert-Level: Designed with the accuracy and usability expected by CFOs.
- Intuitive: Simple to navigate, even for those lacking advanced financial modeling skills.
Who Should Use This Product?
- Investors: Evaluate Li-Cycle's valuation before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation workflows and assess financial forecasts.
- Startup Founders: Discover how leading companies like Li-Cycle are appraised in the market.
- Consultants: Provide comprehensive valuation analyses for clients in the sustainability sector.
- Students and Educators: Utilize current data to enhance learning and teach valuation methodologies.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Li-Cycle Holdings Corp. (LICY) 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 Li-Cycle Holdings Corp. (LICY).
- 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.