|
Valoración de DCF BTCS Inc. (BTCS)
US | Financial Services | Financial - Capital Markets | 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
BTCS Inc. (BTCS) Bundle
¡Maximice la eficiencia y mejore la precisión con nuestra calculadora DCF (BTCS)! Con el acceso a datos reales de BTCS y supuestos personalizables, esta herramienta le permite pronosticar, analizar y valorar BTCS Inc. como un inversor experimentado.
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 | .0 | .0 | 1.2 | 1.7 | 1.3 | 1.4 | 1.5 | 1.5 | 1.6 | 1.7 |
Revenue Growth, % | 0 | 0 | 0 | 39.49 | -20.85 | 4.66 | 4.66 | 4.66 | 4.66 | 4.66 |
EBITDA | -1.4 | -2.0 | -14.0 | -4.6 | -3.7 | -.3 | -.3 | -.3 | -.3 | -.3 |
EBITDA, % | 100 | 100 | -1153.39 | -274.73 | -276.76 | -20 | -20 | -20 | -20 | -20 |
Depreciation | .0 | .0 | .0 | .0 | .0 | .6 | .6 | .6 | .6 | .7 |
Depreciation, % | 100 | 100 | 0.07739326 | 0.23865 | 0.3757 | 40.14 | 40.14 | 40.14 | 40.14 | 40.14 |
EBIT | -1.4 | -2.0 | -14.0 | -4.7 | -3.7 | -.3 | -.3 | -.3 | -.3 | -.3 |
EBIT, % | 100 | 100 | -1153.46 | -274.97 | -277.14 | -20 | -20 | -20 | -20 | -20 |
Total Cash | .4 | 1.5 | 5.1 | 4.1 | 26.7 | 1.4 | 1.5 | 1.5 | 1.6 | 1.7 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | .0 | .0 | .0 | .0 | .3 | .6 | .7 | .7 | .7 | .7 |
Account Receivables, % | 100 | 100 | 0 | 0 | 21.76 | 44.35 | 44.35 | 44.35 | 44.35 | 44.35 |
Inventories | .0 | .0 | .0 | .0 | .0 | .6 | .6 | .6 | .6 | .7 |
Inventories, % | 100 | 100 | 0 | 0 | 0 | 40 | 40 | 40 | 40 | 40 |
Accounts Payable | .0 | .0 | .1 | .1 | .1 | .6 | .6 | .7 | .7 | .7 |
Accounts Payable, % | 100 | 100 | 11.43 | 4.53 | 4.11 | 44.02 | 44.02 | 44.02 | 44.02 | 44.02 |
Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Capital Expenditure, % | 100 | 100 | -0.86468 | -0.31954 | -0.39384 | -0.31561 | -0.31561 | -0.31561 | -0.31561 | -0.31561 |
Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITAT | -1.5 | -2.3 | -15.8 | -7.9 | -3.7 | -.3 | -.3 | -.3 | -.3 | -.3 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -1.5 | -2.3 | -15.7 | -8.0 | -4.0 | -.1 | .3 | .3 | .3 | .3 |
WACC, % | 11.88 | 11.88 | 11.88 | 11.88 | 11.88 | 11.88 | 11.88 | 11.88 | 11.88 | 11.88 |
PV UFCF | ||||||||||
SUM PV UFCF | .7 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 0 | |||||||||
Terminal Value | 3 | |||||||||
Present Terminal Value | 2 | |||||||||
Enterprise Value | 3 | |||||||||
Net Debt | -1 | |||||||||
Equity Value | 4 | |||||||||
Diluted Shares Outstanding, MM | 14 | |||||||||
Equity Value Per Share | 0.28 |
What You Will Get
- Real BTCS Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess BTCS’s future performance.
- User-Friendly Design: Designed for professionals while remaining accessible to newcomers.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as revenue projections, profit margins, and investment expenditures.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value, and additional financial metrics.
- High-Precision Accuracy: Leverages BTCS Inc.’s (BTCS) actual financial data for credible valuation results.
- Simplified Scenario Analysis: Effortlessly evaluate various assumptions and analyze different outcomes.
- Efficiency Booster: Streamline your workflow by avoiding the creation of intricate valuation models from the ground up.
How It Works
- 1. Access the Template: Download and open the Excel file containing BTCS Inc.’s (BTCS) preloaded data.
- 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results Instantly: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
- 5. Present with Assurance: Share professional valuation insights to back your strategic decisions.
Why Choose BTCS Inc. (BTCS) Calculator?
- Accuracy: Utilizes real BTCS financials for precise data representation.
- Flexibility: Allows users to easily test and adjust inputs as needed.
- Time-Saving: Eliminate the complexity of constructing a financial model from the ground up.
- Professional-Grade: Engineered with the expertise and usability expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.
Who Should Use BTCS Inc. (BTCS)?
- Individual Investors: Gain insights to make informed decisions about trading BTCS stock.
- Financial Analysts: Enhance analysis efficiency with comprehensive financial models specific to BTCS.
- Consultants: Provide clients with accurate and timely valuation assessments of BTCS.
- Business Owners: Learn from BTCS's market strategies to inform your own business decisions.
- Finance Students: Explore valuation methodologies through practical examples involving BTCS data.
What the Template Contains
- Historical Data: Includes BTCS Inc.'s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate BTCS Inc.'s 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 BTCS Inc.'s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.