|
Minim, Inc. (MINM) DCF -Bewertung
US | Technology | Communication Equipment | 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
Minim, Inc. (MINM) Bundle
Optimieren Sie Ihre Analyse und verbessern Sie die Präzision mit unserem [minm] DCF -Taschenrechner! Mit realen Daten von Minim, Inc. und anpassbaren Annahmen ermöglichen dieses Tool Sie, [Unternehmen] wie einen erfahrenen Investor zu prognostizieren, zu bewerten und zu bewerten.
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 | 37.6 | 48.0 | 55.4 | 50.6 | 26.1 | 25.2 | 24.3 | 23.5 | 22.6 | 21.8 |
| Revenue Growth, % | 0 | 27.58 | 15.49 | -8.66 | -48.43 | -3.5 | -3.5 | -3.5 | -3.5 | -3.5 |
| EBITDA | -2.6 | -4.4 | -3.3 | -14.3 | -16.4 | -5.7 | -5.5 | -5.3 | -5.1 | -5.0 |
| EBITDA, % | -6.95 | -9.27 | -5.98 | -28.34 | -62.98 | -22.71 | -22.71 | -22.71 | -22.71 | -22.71 |
| Depreciation | .6 | .4 | .5 | .7 | .8 | .4 | .4 | .4 | .3 | .3 |
| Depreciation, % | 1.62 | 0.77554 | 0.94752 | 1.38 | 2.92 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 |
| EBIT | -3.2 | -4.8 | -3.8 | -15.0 | -17.2 | -6.1 | -5.9 | -5.7 | -5.5 | -5.3 |
| EBIT, % | -8.56 | -10.04 | -6.93 | -29.72 | -65.91 | -24.23 | -24.23 | -24.23 | -24.23 | -24.23 |
| Total Cash | 1.2 | .8 | 12.6 | .5 | .7 | 1.6 | 1.5 | 1.5 | 1.4 | 1.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4.1 | 9.2 | 4.9 | 2.8 | .7 | 2.4 | 2.3 | 2.2 | 2.1 | 2.1 |
| Account Receivables, % | 10.82 | 19.18 | 8.81 | 5.45 | 2.69 | 9.39 | 9.39 | 9.39 | 9.39 | 9.39 |
| Inventories | 7.4 | 15.3 | 32.5 | 25.4 | 10.0 | 10.0 | 9.7 | 9.3 | 9.0 | 8.7 |
| Inventories, % | 19.78 | 31.93 | 58.65 | 50.21 | 38.12 | 39.74 | 39.74 | 39.74 | 39.74 | 39.74 |
| Accounts Payable | 5.0 | 11.7 | 12.5 | 2.8 | 11.1 | 5.5 | 5.3 | 5.1 | 4.9 | 4.7 |
| Accounts Payable, % | 13.36 | 24.47 | 22.48 | 5.6 | 42.69 | 21.72 | 21.72 | 21.72 | 21.72 | 21.72 |
| Capital Expenditure | -.5 | -1.1 | -.7 | -.7 | -.4 | -.4 | -.4 | -.4 | -.3 | -.3 |
| Capital Expenditure, % | -1.29 | -2.25 | -1.23 | -1.37 | -1.46 | -1.52 | -1.52 | -1.52 | -1.52 | -1.52 |
| Tax Rate, % | -0.24227 | -0.24227 | -0.24227 | -0.24227 | -0.24227 | -0.24227 | -0.24227 | -0.24227 | -0.24227 | -0.24227 |
| EBITAT | -3.3 | -4.9 | -3.9 | -15.2 | -17.2 | -6.1 | -5.9 | -5.7 | -5.5 | -5.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -9.6 | -11.9 | -16.2 | -15.6 | 9.0 | -13.5 | -5.6 | -5.4 | -5.3 | -5.1 |
| WACC, % | 43.17 | 43.17 | 43.17 | 43.17 | 43.17 | 43.17 | 43.17 | 43.17 | 43.17 | 43.17 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -16.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -5 | |||||||||
| Terminal Value | -13 | |||||||||
| Present Terminal Value | -2 | |||||||||
| Enterprise Value | -18 | |||||||||
| Net Debt | -1 | |||||||||
| Equity Value | -18 | |||||||||
| Diluted Shares Outstanding, MM | 2 | |||||||||
| Equity Value Per Share | -9.03 |
What You Will Get
- Authentic Minim Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Minim, Inc. (MINM).
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Updates: Automatic recalculations to assess the impact of changes on Minim, Inc.'s (MINM) fair value.
- Flexible Excel Template: Designed for quick edits, scenario analysis, and in-depth projections.
- Efficient and Precise: Avoid the hassle of building models from the ground up while ensuring accuracy and adaptability.
Key Features
- Comprehensive Market Insights: Gain access to detailed pre-loaded market data and future outlooks for Minim, Inc. (MINM).
- Adjustable Forecast Parameters: Modify highlighted cells to customize assumptions like WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic recalculations for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries designed to help you visualize your valuation findings.
- Designed for All Skill Levels: An accessible layout tailored for investors, CFOs, and consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based MINM DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model automatically recalculates Minim, Inc.'s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Leverage the results to inform your investment or financial strategy.
Why Choose This Calculator for Minim, Inc. (MINM)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, investment managers, and strategists.
- Up-to-Date Data: Minim's historical and projected financials are integrated for precise calculations.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Comprehensive Outputs: Instantly computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience throughout the calculation process.
Who Should Use Minim, Inc. (MINM)?
- Technology Students: Explore networking technologies and apply them in practical scenarios.
- Researchers: Utilize Minim’s data to enhance studies in network performance and security.
- Investors: Evaluate your strategies and assess the market potential of Minim, Inc. (MINM).
- IT Professionals: Optimize your operations with Minim’s advanced network management tools.
- Small and Medium Enterprises: Understand how to leverage technology for improved connectivity and efficiency.
What the Template Contains
- Pre-Filled DCF Model: Minim, Inc.’s (MINM) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Minim, Inc.’s (MINM) 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.