|
Singularity Future Technology Ltd. (Sgly) DCF -Bewertung
US | Industrials | Integrated Freight & Logistics | 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
Singularity Future Technology Ltd. (SGLY) Bundle
Unabhängig davon, ob Sie ein Investor oder Analyst sind, ist dieser (SGLY) DCF-Taschenrechner Ihr Anlaufwerk für eine genaue Bewertung. Mit echten Daten von Singularity Future Technology Ltd. können Sie Prognosen anpassen und die Auswirkungen sofort beobachten.
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 | 6.5 | 5.2 | 4.0 | 4.5 | 3.1 | 2.7 | 2.3 | 1.9 | 1.6 | 1.4 |
| Revenue Growth, % | 0 | -21.19 | -22.57 | 13.8 | -30.89 | -15.21 | -15.21 | -15.21 | -15.21 | -15.21 |
| EBITDA | -17.2 | -9.5 | -21.0 | -14.3 | -5.7 | -2.7 | -2.3 | -1.9 | -1.6 | -1.4 |
| EBITDA, % | -262.98 | -184.48 | -526.03 | -313.97 | -182.29 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | .6 | .6 | 1.1 | .2 | .1 | .3 | .3 | .2 | .2 | .2 |
| Depreciation, % | 8.48 | 11.7 | 28.7 | 3.62 | 4.21 | 11.34 | 11.34 | 11.34 | 11.34 | 11.34 |
| EBIT | -17.7 | -10.1 | -22.1 | -14.4 | -5.9 | -2.7 | -2.3 | -1.9 | -1.6 | -1.4 |
| EBIT, % | -271.46 | -196.18 | -554.73 | -317.59 | -186.5 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | .1 | 45.1 | 55.9 | 17.5 | 14.6 | 2.1 | 1.8 | 1.5 | 1.3 | 1.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.6 | .5 | .7 | .4 | .3 | .4 | .3 | .3 | .2 | .2 |
| Account Receivables, % | 25.14 | 10.61 | 17.19 | 7.72 | 8.52 | 13.84 | 13.84 | 13.84 | 13.84 | 13.84 |
| Inventories | .1 | .9 | 6.2 | .1 | .0 | .6 | .5 | .5 | .4 | .3 |
| Inventories, % | 1.5 | 17.32 | 155.5 | 3.08 | -0.40144 | 24.3 | 24.3 | 24.3 | 24.3 | 24.3 |
| Accounts Payable | .5 | .6 | .5 | .5 | .6 | .3 | .3 | .2 | .2 | .2 |
| Accounts Payable, % | 7.46 | 11.16 | 12.75 | 10.89 | 18.07 | 12.07 | 12.07 | 12.07 | 12.07 | 12.07 |
| Capital Expenditure | .0 | -1.5 | -.9 | .0 | .0 | -.3 | -.2 | -.2 | -.2 | -.1 |
| Capital Expenditure, % | -0.10686 | -29.32 | -21.93 | -0.7841 | -0.01877781 | -10.43 | -10.43 | -10.43 | -10.43 | -10.43 |
| Tax Rate, % | 6.64 | 6.64 | 6.64 | 6.64 | 6.64 | 6.64 | 6.64 | 6.64 | 6.64 | 6.64 |
| EBITAT | -17.9 | -10.1 | -21.6 | -14.4 | -5.5 | -2.6 | -2.2 | -1.9 | -1.6 | -1.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -18.6 | -10.6 | -26.9 | -7.9 | -5.0 | -3.6 | -2.1 | -1.8 | -1.5 | -1.3 |
| WACC, % | 8.13 | 8.13 | 8.12 | 8.13 | 8.1 | 8.12 | 8.12 | 8.12 | 8.12 | 8.12 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -8.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1 | |||||||||
| Terminal Value | -21 | |||||||||
| Present Terminal Value | -14 | |||||||||
| Enterprise Value | -23 | |||||||||
| Net Debt | -14 | |||||||||
| Equity Value | -8 | |||||||||
| Diluted Shares Outstanding, MM | 2 | |||||||||
| Equity Value Per Share | -3.40 |
What You Will Get
- Real Singularity Future Technology Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for SGLY.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis needs.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Singularity Future Technology’s fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections specific to SGLY.
- Time-Saving and Accurate: Avoid starting from scratch while ensuring precision and adaptability in your financial modeling.
Key Features
- Customizable Growth Metrics: Adjust essential factors such as revenue projections, operating margins, and investment levels.
- Instant DCF Analysis: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
- High-Precision Valuation: Leverages Singularity Future Technology Ltd.’s (SGLY) actual financial data for accurate assessment results.
- Effortless Scenario Testing: Easily explore various assumptions and analyze their impacts on outcomes.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation frameworks from the ground up.
How It Works
- Step 1: Download the Excel file for Singularity Future Technology Ltd. (SGLY).
- Step 2: Review the pre-entered data for Singularity Future Technology (historical and projected).
- Step 3: Modify key assumptions (yellow cells) according to your analysis.
- Step 4: Observe the automatic recalculations for Singularity Future Technology’s intrinsic value.
- Step 5: Utilize the outputs for your investment strategies or reporting needs.
Why Choose Singularity Future Technology Ltd. (SGLY) Calculator?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for SGLY.
- Flexible Inputs: Modify highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Singularity's intrinsic value and Net Present Value.
- Preloaded Information: Access to historical and projected data for precise evaluations.
- Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focusing on SGLY.
Who Should Use This Product?
- Investors: Accurately assess Singularity Future Technology Ltd.'s (SGLY) fair value prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for financial reporting and analysis related to SGLY.
- Consultants: Efficiently customize the template for valuation reports tailored to SGLY clients.
- Entrepreneurs: Acquire insights into the financial modeling practices of leading technology firms.
- Educators: Employ it as a teaching resource to illustrate valuation techniques relevant to SGLY.
What the Template Contains
- Preloaded SGLY Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.