|
Oppfi Inc. WT (OPFI-WT) DCF-Bewertung |
- ✓ 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
OppFi Inc. WT (OPFI-WT) Bundle
Entdecken Sie die finanziellen Aussichten von OPPFI Inc. (OPFI-WT) mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Annahmen in Bezug auf Wachstum, Margen und Ausgaben ein, um den inneren Wert von OPPFI Inc. zu berechnen und Ihre Anlagestrategie zu verfeinern.
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 | 229.1 | 291.0 | 350.6 | 452.9 | 508.9 | 622.2 | 760.8 | 930.1 | 1,137.1 | 1,390.3 |
| Revenue Growth, % | 0 | 27.01 | 20.46 | 29.18 | 12.39 | 22.26 | 22.26 | 22.26 | 22.26 | 22.26 |
| EBITDA | 57.9 | 103.5 | 118.2 | 55.3 | 46.4 | 144.2 | 176.3 | 215.6 | 263.6 | 322.3 |
| EBITDA, % | 25.28 | 35.58 | 33.72 | 12.22 | 9.11 | 23.18 | 23.18 | 23.18 | 23.18 | 23.18 |
| Depreciation | 4.3 | 6.7 | 10.3 | 13.6 | 12.7 | 15.7 | 19.2 | 23.5 | 28.7 | 35.1 |
| Depreciation, % | 1.87 | 2.31 | 2.93 | 3 | 2.5 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 |
| EBIT | 53.6 | 96.8 | 107.9 | 41.7 | 33.6 | 128.5 | 157.1 | 192.1 | 234.9 | 287.2 |
| EBIT, % | 23.41 | 33.26 | 30.78 | 9.22 | 6.61 | 20.66 | 20.66 | 20.66 | 20.66 | 20.66 |
| Total Cash | 16.8 | 25.6 | 25.1 | 16.2 | 31.8 | 41.2 | 50.4 | 61.6 | 75.3 | 92.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 222.2 | 388.1 | 459.9 | 465.3 | 457.7 | 559.6 | 684.2 | 836.5 | 1,022.7 |
| Account Receivables, % | 0 | 76.37 | 110.71 | 101.56 | 91.43 | 73.56 | 73.56 | 73.56 | 73.56 | 73.56 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | .0 | 1.4 | 6.1 | 6.3 | 4.4 | 5.6 | 6.8 | 8.3 | 10.2 | 12.5 |
| Accounts Payable, % | 0 | 0.4742 | 1.74 | 1.4 | 0.87278 | 0.89731 | 0.89731 | 0.89731 | 0.89731 | 0.89731 |
| Capital Expenditure | -6.6 | -10.7 | -14.4 | -13.3 | -9.0 | -19.1 | -23.4 | -28.6 | -35.0 | -42.8 |
| Capital Expenditure, % | -2.9 | -3.68 | -4.1 | -2.93 | -1.77 | -3.07 | -3.07 | -3.07 | -3.07 | -3.07 |
| Tax Rate, % | 102.4 | 102.4 | 102.4 | 102.4 | 102.4 | 102.4 | 102.4 | 102.4 | 102.4 | 102.4 |
| EBITAT | 53.6 | 96.8 | 30.6 | 96.7 | -.8 | 84.4 | 103.2 | 126.2 | 154.3 | 188.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 51.3 | -128.1 | -134.6 | 25.5 | -4.4 | 89.7 | -1.6 | -2.0 | -2.5 | -3.0 |
| WACC, % | 12.8 | 12.8 | 6.25 | 12.8 | 3.65 | 9.66 | 9.66 | 9.66 | 9.66 | 9.66 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 75.3 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | -3 | |||||||||
| Terminal Value | -33 | |||||||||
| Present Terminal Value | -21 | |||||||||
| Enterprise Value | 55 | |||||||||
| Net Debt | 317 | |||||||||
| Equity Value | -263 | |||||||||
| Diluted Shares Outstanding, MM | 16 | |||||||||
| Equity Value Per Share | -16.03 |
What You Will Receive
- Authentic OppFi Data: Comprehensive financials – covering everything from revenue to EBIT – derived from actual and forecasted figures.
- Complete Customization: Modify all key parameters (yellow cells) such as WACC, growth %, and tax rates as needed.
- Immediate Valuation Adjustments: Automatic recalculations to assess how changes affect the fair value of OppFi Inc. WT (OPFI-WT).
- Flexible Excel Template: Designed for easy modifications, scenario analyses, and detailed forecasts.
- Efficient and Precise: Eliminate the hassle of building models from the ground up while ensuring accuracy and adaptability.
Key Features
- Real-Time OPFI-WT Data: Pre-loaded with OppFi Inc.'s historical financials and future growth forecasts.
- Customizable Parameters: Tailor revenue growth, profit margins, WACC, tax rates, and capital investment inputs.
- Interactive Valuation Model: Automatic calculation of Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop multiple forecasting scenarios to explore various valuation possibilities.
- Intuitive Interface: Designed to be approachable for both professionals and newcomers.
How It Functions
- 1. Download the Template: Acquire and open the Excel spreadsheet containing OppFi Inc.'s (OPFI-WT) prepopulated data.
- 2. Modify Assumptions: Adjust essential inputs such as growth projections, WACC, and capital expenditures.
- 3. See Results Immediately: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation analysis to reinforce your decision-making.
Why Use the OppFi Inc. WT (OPFI-WT) Calculator?
- Save Time: Hit the ground running with a pre-built DCF model – ready to go!
- Enhance Accuracy: Utilize dependable financial data and formulas that minimize valuation errors.
- Completely Customizable: Adjust the model to fit your unique assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs ensure the results are straightforward to interpret.
- Endorsed by Professionals: Crafted for experts who prioritize both precision and ease of use.
Who Should Utilize This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for investment analysis.
- Corporate Finance Teams: Evaluate valuation scenarios to inform corporate strategy.
- Consultants and Advisors: Deliver precise valuation insights for OppFi Inc. WT (OPFI-WT) to clients.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Finance Enthusiasts: Gain insights into how fintech companies like OppFi Inc. are appraised in the market.
Contents of the Template
- In-Depth DCF Model: Interactive template featuring comprehensive valuation computations.
- Industry Data: OppFi Inc.’s historical and forecasted financials preloaded for thorough analysis.
- Adjustable Variables: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
- Financial Statements: Detailed annual and quarterly data for enhanced insights.
- Critical Ratios: Integrated analysis focusing on profitability, efficiency, and leverage metrics.
- Visual Dashboard: Graphs and tables presenting clear, actionable insights.
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.