|
Arena Group Holdings, Inc. (Aren) Valoración de DCF
US | Communication Services | Internet Content & Information | AMEX
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
The Arena Group Holdings, Inc. (AREN) Bundle
¡Descubra el verdadero valor de Arena Group Holdings, Inc. (Aren) utilizando nuestra calculadora DCF de grado profesional! Ajuste los supuestos clave, explore varios escenarios y evalúe cómo los diferentes cambios afectan la valoración del grupo Arena, todo dentro de una sola plantilla de Excel.
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 | 53.3 | 128.0 | 189.1 | 220.9 | 244.2 | 351.1 | 504.7 | 725.7 | 1,043.3 | 1,499.9 |
| Revenue Growth, % | 0 | 140.02 | 47.73 | 16.81 | 10.53 | 43.77 | 43.77 | 43.77 | 43.77 | 43.77 |
| EBITDA | -36.8 | -47.7 | -56.0 | -29.9 | -9.7 | -107.7 | -154.9 | -222.6 | -320.1 | -460.2 |
| EBITDA, % | -69.05 | -37.25 | -29.6 | -13.54 | -3.97 | -30.68 | -30.68 | -30.68 | -30.68 | -30.68 |
| Depreciation | 10.7 | 24.8 | 25.2 | 27.1 | 27.7 | 53.7 | 77.2 | 111.0 | 159.5 | 229.4 |
| Depreciation, % | 20.14 | 19.39 | 13.31 | 12.27 | 11.35 | 15.29 | 15.29 | 15.29 | 15.29 | 15.29 |
| EBIT | -47.6 | -72.5 | -81.2 | -57.0 | -37.4 | -161.4 | -232.1 | -333.6 | -479.6 | -689.6 |
| EBIT, % | -89.19 | -56.64 | -42.91 | -25.81 | -15.31 | -45.97 | -45.97 | -45.97 | -45.97 | -45.97 |
| Total Cash | 8.9 | 9.0 | 9.3 | 13.9 | 9.3 | 27.2 | 39.0 | 56.1 | 80.7 | 116.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 17.0 | 17.3 | 21.7 | 34.0 | 45.0 | 63.6 | 91.5 | 131.5 | 189.0 | 271.8 |
| Account Receivables, % | 31.85 | 13.51 | 11.45 | 15.37 | 18.43 | 18.12 | 18.12 | 18.12 | 18.12 | 18.12 |
| Inventories | 7.2 | 32.1 | 30.7 | 26.4 | -.2 | 46.9 | 67.4 | 96.9 | 139.3 | 200.2 |
| Inventories, % | 13.55 | 25.1 | 16.21 | 11.96 | -0.08271807 | 13.35 | 13.35 | 13.35 | 13.35 | 13.35 |
| Accounts Payable | 9.6 | 8.2 | 12.0 | 12.9 | 10.4 | 28.6 | 41.2 | 59.2 | 85.1 | 122.3 |
| Accounts Payable, % | 17.96 | 6.43 | 6.33 | 5.82 | 4.24 | 8.16 | 8.16 | 8.16 | 8.16 | 8.16 |
| Capital Expenditure | -2.7 | -5.0 | -5.2 | -5.7 | -3.8 | -11.1 | -15.9 | -22.9 | -32.9 | -47.4 |
| Capital Expenditure, % | -5.04 | -3.88 | -2.75 | -2.58 | -1.55 | -3.16 | -3.16 | -3.16 | -3.16 | -3.16 |
| Tax Rate, % | -0.40101 | -0.40101 | -0.40101 | -0.40101 | -0.40101 | -0.40101 | -0.40101 | -0.40101 | -0.40101 | -0.40101 |
| EBITAT | -31.6 | -72.7 | -79.7 | -56.1 | -37.5 | -149.4 | -214.9 | -308.9 | -444.1 | -638.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -38.1 | -79.4 | -58.8 | -41.9 | -.5 | -154.2 | -189.4 | -272.4 | -391.6 | -562.9 |
| WACC, % | 8.46 | 12.06 | 11.87 | 11.9 | 12.06 | 11.27 | 11.27 | 11.27 | 11.27 | 11.27 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,074.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -574 | |||||||||
| Terminal Value | -6,195 | |||||||||
| Present Terminal Value | -3,632 | |||||||||
| Enterprise Value | -4,707 | |||||||||
| Net Debt | 123 | |||||||||
| Equity Value | -4,830 | |||||||||
| Diluted Shares Outstanding, MM | 22 | |||||||||
| Equity Value Per Share | -216.34 |
What You Will Get
- Real Arena Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for The Arena Group Holdings, Inc. (AREN).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to The Arena Group Holdings, Inc. (AREN).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on The Arena Group Holdings, Inc. (AREN)’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for The Arena Group Holdings, Inc. (AREN).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for The Arena Group Holdings, Inc. (AREN).
Key Features
- Comprehensive AREN Data: Pre-filled with The Arena Group Holdings, Inc.'s historical performance metrics and future projections.
- Customizable Parameters: Modify revenue growth rates, profit margins, discount rates, tax assumptions, and capital investments.
- Interactive Valuation Framework: Real-time updates to Net Present Value (NPV) and intrinsic value based on user-defined inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive User Interface: Streamlined, organized, and tailored for both seasoned professionals and newcomers.
How It Works
- Step 1: Download the prebuilt Excel template containing The Arena Group Holdings, Inc. (AREN) data.
- Step 2: Review the pre-filled sheets to grasp the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly observe recalculated results, including The Arena Group Holdings, Inc.'s intrinsic value.
- Step 5: Make well-informed investment decisions or create reports using the generated outputs.
Why Choose This Calculator?
- Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses specifically for The Arena Group Holdings, Inc. (AREN).
- Customizable Inputs: Modify yellow-highlighted cells to explore various financial scenarios for (AREN).
- Detailed Insights: Automatically computes The Arena Group's intrinsic value and Net Present Value.
- Preloaded Data: Access historical and forecasted data for accurate analysis of (AREN).
- Professional Quality: Perfect for financial analysts, investors, and consultants focusing on The Arena Group Holdings, Inc. (AREN).
Who Should Use This Product?
- Investors: Make informed decisions with a robust valuation tool tailored for The Arena Group Holdings, Inc. (AREN).
- Financial Analysts: Enhance efficiency with a customizable DCF model specifically designed for (AREN).
- Consultants: Seamlessly modify the template for client presentations or reports related to The Arena Group Holdings, Inc. (AREN).
- Finance Enthusiasts: Expand your knowledge of valuation methods through practical examples involving (AREN).
- Educators and Students: Utilize this resource as a hands-on learning tool in finance courses focusing on The Arena Group Holdings, Inc. (AREN).
What the Template Contains
- Preloaded AREN 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.