|
Surgepays, Inc. (Surg) DCF -Bewertung
US | Technology | Software - Application | 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
SurgePays, Inc. (SURG) Bundle
Bewerten Sie den finanziellen Ausblick von Surgepays, Inc. (Surg) wie ein Experte! Dieser (Surg) DCF-Taschenrechner bietet Ihnen vorgefüllte Finanzdaten und die Flexibilität, das Umsatzwachstum, die WACC, die Gewinnmargen und andere wichtige Annahmen zu ändern, um sich mit Ihren Vorhersagen auszurichten.
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 | 25.7 | 54.4 | 51.1 | 121.5 | 137.1 | 208.0 | 315.5 | 478.5 | 725.7 | 1,100.7 |
| Revenue Growth, % | 0 | 111.35 | -6.15 | 138.04 | 12.83 | 51.67 | 51.67 | 51.67 | 51.67 | 51.67 |
| EBITDA | -7.9 | -5.4 | -5.2 | 1.9 | 20.1 | -14.5 | -22.0 | -33.3 | -50.6 | -76.7 |
| EBITDA, % | -30.83 | -9.93 | -10.25 | 1.53 | 14.64 | -6.97 | -6.97 | -6.97 | -6.97 | -6.97 |
| Depreciation | .3 | 1.4 | .9 | 1.0 | 1.1 | 2.9 | 4.4 | 6.7 | 10.2 | 15.5 |
| Depreciation, % | 1.1 | 2.52 | 1.8 | 0.81345 | 0.80762 | 1.41 | 1.41 | 1.41 | 1.41 | 1.41 |
| EBIT | -8.2 | -6.8 | -6.2 | .9 | 19.0 | -17.4 | -26.4 | -40.1 | -60.8 | -92.2 |
| EBIT, % | -31.93 | -12.44 | -12.05 | 0.7188 | 13.84 | -8.37 | -8.37 | -8.37 | -8.37 | -8.37 |
| Total Cash | .3 | .7 | 6.3 | 7.0 | 14.6 | 13.0 | 19.8 | 30.0 | 45.5 | 69.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3.1 | .4 | 3.2 | 9.2 | 9.5 | 14.1 | 21.3 | 32.3 | 49.1 | 74.4 |
| Account Receivables, % | 12.17 | 0.72256 | 6.36 | 7.59 | 6.95 | 6.76 | 6.76 | 6.76 | 6.76 | 6.76 |
| Inventories | -172,631.9 | .2 | 4.4 | 11.2 | 9.0 | -31.3 | -47.5 | -72.1 | -109.3 | -165.8 |
| Inventories, % | -670598.99 | 0.32773 | 8.54 | 9.2 | 6.6 | -15.07 | -15.07 | -15.07 | -15.07 | -15.07 |
| Accounts Payable | 4.6 | 7.3 | 7.4 | 7.5 | 6.4 | 23.7 | 35.9 | 54.5 | 82.7 | 125.4 |
| Accounts Payable, % | 18.01 | 13.5 | 14.57 | 6.18 | 4.7 | 11.39 | 11.39 | 11.39 | 11.39 | 11.39 |
| Capital Expenditure | -.2 | .0 | -.1 | -.7 | -.3 | -.7 | -1.1 | -1.7 | -2.6 | -3.9 |
| Capital Expenditure, % | -0.88424 | -0.01214003 | -0.10068 | -0.57476 | -0.20512 | -0.35539 | -0.35539 | -0.35539 | -0.35539 | -0.35539 |
| Tax Rate, % | -12.18 | -12.18 | -12.18 | -12.18 | -12.18 | -12.18 | -12.18 | -12.18 | -12.18 | -12.18 |
| EBITAT | -8.0 | -10.7 | -8.5 | .2 | 21.3 | -14.8 | -22.4 | -34.0 | -51.6 | -78.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 172,625.5 | -172,635.9 | -14.6 | -12.2 | 22.9 | 40.5 | 2.1 | 3.1 | 4.8 | 7.2 |
| WACC, % | 10.71 | 10.77 | 10.77 | 9 | 10.77 | 10.4 | 10.4 | 10.4 | 10.4 | 10.4 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 48.4 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 7 | |||||||||
| Terminal Value | 109 | |||||||||
| Present Terminal Value | 66 | |||||||||
| Enterprise Value | 115 | |||||||||
| Net Debt | -9 | |||||||||
| Equity Value | 124 | |||||||||
| Diluted Shares Outstanding, MM | 15 | |||||||||
| Equity Value Per Share | 8.29 |
What You Will Receive
- Authentic SURG Financial Data: Pre-filled with SurgePays, Inc.'s historical and projected data for accurate analysis.
- Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch SURG's intrinsic value update in real-time as you make changes.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF results.
- Intuitive Design: Straightforward layout and clear instructions suitable for all skill levels.
Key Features
- Real-Time SURG Data: Pre-loaded with SurgePays' historical financials and future projections.
- Completely Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures to fit your analysis.
- Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecast scenarios to evaluate different valuation possibilities.
- User-Centric Design: Intuitive, organized, and suitable for both experienced professionals and newcomers.
How It Works
- Download: Obtain the pre-formatted Excel file featuring SurgePays, Inc.'s (SURG) financial information.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you make changes.
- Test Scenarios: Develop various forecasts and instantly compare the results.
- Make Decisions: Leverage the valuation findings to inform your investment approach.
Why Choose SurgePays, Inc. (SURG) Calculator?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses for comprehensive evaluations.
- Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes SurgePays’ intrinsic value and Net Present Value.
- Preloaded Information: Access to historical and projected data for precise analysis.
- High-Quality Standards: Designed for financial analysts, investors, and business advisors.
Who Should Use SurgePays, Inc. (SURG)?
- Finance Students: Explore innovative business models and apply financial analysis techniques using real-world data.
- Academics: Enhance your curriculum by integrating case studies and financial models related to SurgePays, Inc. (SURG).
- Investors: Evaluate your investment strategies and analyze the performance metrics of SurgePays, Inc. (SURG).
- Analysts: Optimize your research with a comprehensive, customizable financial model tailored to SurgePays, Inc. (SURG).
- Entrepreneurs: Understand the competitive landscape and learn from the operational strategies of SurgePays, Inc. (SURG).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled SurgePays, Inc. historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate thorough analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for SurgePays, Inc. (SURG).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.
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.