|
Valoración de DCF de Blink Charging Co. (BLNK)
US | Industrials | Engineering & Construction | NASDAQ
|
- ✓ 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
Blink Charging Co. (BLNK) Bundle
¡Simplifique la valoración de Blink Charging Co. (BLNK) con esta calculadora DCF personalizable! Con el Real Blink Carding Co. (BLNK) Financials y las entradas de pronóstico ajustables, puede probar escenarios y descubrir el valor razonable de BLINK CARGING CO. (BLNK) en minutos.
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 | 2.8 | 6.2 | 20.9 | 61.1 | 140.6 | 281.2 | 562.4 | 1,124.8 | 2,249.6 | 4,499.1 |
| Revenue Growth, % | 0 | 125.8 | 236.1 | 191.97 | 129.96 | 100 | 100 | 100 | 100 | 100 |
| EBITDA | -10.1 | -17.2 | -52.9 | -79.7 | -93.1 | -262.2 | -524.4 | -1,048.8 | -2,097.6 | -4,195.3 |
| EBITDA, % | -364.64 | -275.54 | -252.81 | -130.4 | -66.23 | -93.25 | -93.25 | -93.25 | -93.25 | -93.25 |
| Depreciation | .4 | .7 | 4.1 | 10.5 | 14.6 | 41.1 | 82.3 | 164.6 | 329.1 | 658.3 |
| Depreciation, % | 15.12 | 10.91 | 19.52 | 17.25 | 10.36 | 14.63 | 14.63 | 14.63 | 14.63 | 14.63 |
| EBIT | -10.5 | -17.8 | -57.0 | -90.3 | -107.7 | -268.0 | -536.1 | -1,072.1 | -2,144.3 | -4,288.5 |
| EBIT, % | -379.75 | -286.45 | -272.33 | -147.64 | -76.59 | -95.32 | -95.32 | -95.32 | -95.32 | -95.32 |
| Total Cash | 7.1 | 22.3 | 174.8 | 36.6 | 121.7 | 251.0 | 502.1 | 1,004.1 | 2,008.2 | 4,016.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .2 | .3 | 6.3 | 23.6 | 45.4 | 64.3 | 128.5 | 257.1 | 514.2 | 1,028.3 |
| Account Receivables, % | 7.49 | 5.59 | 30.31 | 38.57 | 32.32 | 22.86 | 22.86 | 22.86 | 22.86 | 22.86 |
| Inventories | 2.2 | 1.8 | 10.4 | 34.7 | 47.9 | 139.3 | 278.7 | 557.4 | 1,114.8 | 2,229.5 |
| Inventories, % | 78.19 | 29.15 | 49.52 | 56.82 | 34.1 | 49.55 | 49.55 | 49.55 | 49.55 | 49.55 |
| Accounts Payable | 2.4 | 3.4 | 7.1 | 24.6 | 31.2 | 132.9 | 265.8 | 531.7 | 1,063.4 | 2,126.8 |
| Accounts Payable, % | 85.97 | 53.91 | 34.07 | 40.21 | 22.19 | 47.27 | 47.27 | 47.27 | 47.27 | 47.27 |
| Capital Expenditure | -.6 | -2.5 | -7.3 | -5.5 | -7.6 | -62.0 | -124.0 | -248.0 | -495.9 | -991.9 |
| Capital Expenditure, % | -20.04 | -40.88 | -34.87 | -9.07 | -5.37 | -22.05 | -22.05 | -22.05 | -22.05 | -22.05 |
| Tax Rate, % | -0.73888 | -0.73888 | -0.73888 | -0.73888 | -0.73888 | -0.73888 | -0.73888 | -0.73888 | -0.73888 | -0.73888 |
| EBITAT | -11.0 | -18.0 | -55.9 | -90.6 | -108.5 | -267.0 | -533.9 | -1,067.8 | -2,135.6 | -4,271.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -11.2 | -18.7 | -69.9 | -109.7 | -129.9 | -296.3 | -646.3 | -1,292.6 | -2,585.2 | -5,170.4 |
| WACC, % | 17.39 | 17.39 | 17.33 | 17.39 | 17.39 | 17.38 | 17.38 | 17.38 | 17.38 | 17.38 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -5,203.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -5,274 | |||||||||
| Terminal Value | -34,293 | |||||||||
| Present Terminal Value | -15,391 | |||||||||
| Enterprise Value | -20,594 | |||||||||
| Net Debt | -104 | |||||||||
| Equity Value | -20,490 | |||||||||
| Diluted Shares Outstanding, MM | 63 | |||||||||
| Equity Value Per Share | -322.85 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Blink Charging Co.’s (BLNK) financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Accurate Blink Charging Financials: Access reliable pre-loaded historical data and future forecasts.
- Customizable Forecast Parameters: Modify highlighted cells for key metrics like WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to visualize your valuation insights.
- Designed for All Users: An intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Blink Charging Co.’s pre-filled financial data and forecasts.
- Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update instantly as you tweak assumptions.
- Step 5: Analyze the outputs and use the results for investment decisions.
Why Choose Blink Charging Co. (BLNK)?
- Innovative Solutions: Cutting-edge charging technology designed for the modern electric vehicle market.
- Enhanced Accessibility: Extensive network of charging stations ensures convenience for users.
- Sustainable Focus: Committed to promoting clean energy and reducing carbon footprints.
- User-Friendly Experience: Intuitive interfaces and seamless integration for both businesses and consumers.
- Industry Leadership: Recognized as a trusted provider by businesses and municipalities alike.
Who Should Use This Product?
- Investors: Evaluate Blink Charging Co.'s (BLNK) market position before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for Blink Charging Co. (BLNK).
- Startup Founders: Understand the valuation strategies of leading companies in the EV charging sector like Blink Charging Co. (BLNK).
- Consultants: Prepare comprehensive valuation reports tailored for clients interested in Blink Charging Co. (BLNK).
- Students and Educators: Utilize current market data to practice and instruct on valuation techniques with a focus on Blink Charging Co. (BLNK).
What the Template Contains
- Historical Data: Includes Blink Charging Co.’s (BLNK) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Blink Charging Co.’s (BLNK) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Blink Charging Co.’s (BLNK) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.