|
Srax, Inc. (SRAX) DCF -Bewertung
US | Communication Services | Advertising Agencies | 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
SRAX, Inc. (SRAX) Bundle
Evaluieren Sie Srax, Inc. (SRAX) Finanzaussichten wie ein Experte! Dieser (SRAX) DCF-Taschenrechner bietet Ihnen vorgefüllte Finanzdaten und die volle Flexibilität, um das Umsatzwachstum, WACC, Margen und andere wesentliche Annahmen für Ihre Projektionen zu ändern.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2018 |
AY2 2019 |
AY3 2020 |
AY4 2021 |
AY5 2022 |
FY1 2023 |
FY2 2024 |
FY3 2025 |
FY4 2026 |
FY5 2027 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.9 | 3.6 | 8.6 | 28.6 | 27.9 | 37.2 | 49.6 | 66.2 | 88.4 | 118.0 |
| Revenue Growth, % | 0 | -63.73 | 141.27 | 230.17 | -2.42 | 33.46 | 33.46 | 33.46 | 33.46 | 33.46 |
| EBITDA | 12.6 | -15.0 | 2.9 | -5.1 | -26.7 | -6.0 | -8.0 | -10.6 | -14.2 | -19.0 |
| EBITDA, % | 127.2 | -417.69 | 33.29 | -17.79 | -95.84 | -16.07 | -16.07 | -16.07 | -16.07 | -16.07 |
| Depreciation | .8 | 1.2 | .8 | .9 | .5 | 4.0 | 5.4 | 7.2 | 9.6 | 12.8 |
| Depreciation, % | 7.77 | 32.48 | 8.93 | 3.22 | 1.96 | 10.87 | 10.87 | 10.87 | 10.87 | 10.87 |
| EBIT | 11.8 | -16.1 | 2.1 | -6.0 | -27.2 | -7.0 | -9.4 | -12.5 | -16.7 | -22.3 |
| EBIT, % | 119.43 | -450.17 | 24.37 | -21.01 | -97.8 | -18.89 | -18.89 | -18.89 | -18.89 | -18.89 |
| Total Cash | 2.8 | .0 | 8.9 | 21.2 | 7.9 | 17.3 | 23.0 | 30.7 | 41.0 | 54.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.8 | .8 | 1.4 | 1.7 | .7 | 4.9 | 6.5 | 8.7 | 11.6 | 15.5 |
| Account Receivables, % | 18.51 | 22.46 | 16.29 | 5.83 | 2.68 | 13.16 | 13.16 | 13.16 | 13.16 | 13.16 |
| Inventories | .5 | .7 | .0 | .4 | .0 | 1.9 | 2.6 | 3.5 | 4.6 | 6.2 |
| Inventories, % | 4.72 | 19.95 | 0 | 1.51 | 0 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 |
| Accounts Payable | 2.5 | 1.7 | 1.9 | 1.9 | 7.5 | 9.6 | 12.8 | 17.1 | 22.8 | 30.4 |
| Accounts Payable, % | 25.48 | 47.66 | 21.97 | 6.79 | 26.84 | 25.75 | 25.75 | 25.75 | 25.75 | 25.75 |
| Capital Expenditure | -1.0 | -1.4 | -1.2 | -.9 | -.4 | -5.0 | -6.7 | -8.9 | -11.9 | -15.9 |
| Capital Expenditure, % | -10.55 | -38.09 | -13.94 | -3.04 | -1.58 | -13.44 | -13.44 | -13.44 | -13.44 | -13.44 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | 45.7 | -16.8 | 2.1 | -6.0 | -27.2 | -7.0 | -9.4 | -12.5 | -16.7 | -22.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 45.7 | -17.1 | 2.0 | -6.6 | -20.3 | -12.0 | -9.7 | -13.0 | -17.3 | -23.1 |
| WACC, % | 35.11 | 35.11 | 35.11 | 35.11 | 35.11 | 35.11 | 35.11 | 35.11 | 35.11 | 35.11 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -29.8 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | -23 | |||||||||
| Terminal Value | -67 | |||||||||
| Present Terminal Value | -15 | |||||||||
| Enterprise Value | -45 | |||||||||
| Net Debt | 7 | |||||||||
| Equity Value | -52 | |||||||||
| Diluted Shares Outstanding, MM | 26 | |||||||||
| Equity Value Per Share | -1.96 |
What You Will Get
- Real SRAX Financial Data: Pre-filled with SRAX’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See SRAX’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for SRAX, Inc. (SRAX).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Adjust growth projections, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for SRAX, Inc. (SRAX).
- Interactive Dashboard and Charts: Visual representations highlight key valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template with SRAX, Inc.'s (SRAX) data included.
- Step 2: Explore the pre-filled sheets to understand the key performance indicators.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including SRAX, Inc.'s (SRAX) intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs.
Why Choose This Calculator for SRAX, Inc. (SRAX)?
- Accurate Data: Up-to-date SRAX financials provide trustworthy valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Built-in calculations save you from starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the financial sector.
- User-Friendly: Easy-to-navigate design and clear instructions make it accessible for all users.
Who Should Use This Product?
- Investors: Accurately assess SRAX, Inc.'s (SRAX) fair value to inform investment choices.
- CFOs: Utilize a high-quality DCF model for thorough financial reporting and analysis.
- Consultants: Easily customize the template for client valuation reports.
- Entrepreneurs: Acquire knowledge of financial modeling techniques employed by leading companies.
- Educators: Implement it as a resource to illustrate valuation methods in the classroom.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for SRAX, Inc. (SRAX).
- Real-World Data: SRAX's historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into SRAX's performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to SRAX.
- Dashboard with Visual Outputs: Engaging charts and tables for clear, actionable results regarding SRAX, Inc. (SRAX).
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.