|
Cipher Mining Inc. (CIFR) DCF Valoración
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
Cipher Mining Inc. (CIFR) Bundle
¡Aumente su eficiencia y mejore la precisión con nuestra calculadora DCF (CIFR)! Equipado con datos reales de Cipher Mining Inc. y suposiciones personalizables, esta herramienta le permite pronosticar, analizar y valor (CIFR) al igual que un inversor experimentado.
Discounted Cash Flow (DCF) - (USD MM)
Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|
---|---|---|---|---|---|---|---|---|---|---|
Revenue | .0 | .0 | 3.0 | 126.8 | 169.1 | 225.5 | 300.7 | 400.9 | 534.5 | |
Revenue Growth, % | 0 | 0 | 0 | 4076.56 | 33.33 | 33.33 | 33.33 | 33.33 | 33.33 | |
EBITDA | -.1 | -72.1 | -31.9 | 39.7 | 55.5 | 74.0 | 98.7 | 131.6 | 175.5 | |
EBITDA, % | 100 | 100 | -1051.23 | 31.3 | 32.83 | 32.83 | 32.83 | 32.83 | 32.83 | |
Depreciation | .0 | .0 | 5.2 | 59.9 | 146.8 | 195.8 | 261.0 | 348.0 | 464.0 | |
Depreciation, % | 100 | 100 | 169.58 | 47.24 | 86.81 | 86.81 | 86.81 | 86.81 | 86.81 | |
EBIT | -.1 | -72.1 | -37.1 | -20.2 | 35.5 | 47.4 | 63.2 | 84.3 | 112.3 | |
EBIT, % | 100 | 100 | -1220.81 | -15.93 | 21.02 | 21.02 | 21.02 | 21.02 | 21.02 | |
Total Cash | 1.3 | 209.8 | 11.9 | 86.1 | 155.5 | 207.4 | 276.5 | 368.7 | 491.6 | |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | |
Account Receivables | .0 | .0 | 1.2 | .9 | 101.6 | 135.4 | 180.5 | 240.7 | 321.0 | |
Account Receivables, % | 100 | 100 | 39.51 | 0.68353 | 60.05 | 60.05 | 60.05 | 60.05 | 60.05 | |
Inventories | .0 | .0 | 21.1 | 33.0 | 137.8 | 183.8 | 245.0 | 326.7 | 435.6 | |
Inventories, % | 100 | 100 | 693.81 | 26 | 81.5 | 81.5 | 81.5 | 81.5 | 81.5 | |
Accounts Payable | .0 | .2 | 14.3 | 5.0 | 128.5 | 171.3 | 228.4 | 304.6 | 406.1 | |
Accounts Payable, % | 100 | 100 | 470.4 | 3.93 | 75.98 | 75.98 | 75.98 | 75.98 | 75.98 | |
Capital Expenditure | .0 | -5.1 | -227.9 | -55.0 | -60.6 | -80.8 | -107.8 | -143.7 | -191.6 | |
Capital Expenditure, % | 100 | 100 | -7504.71 | -43.38 | -35.84 | -35.84 | -35.84 | -35.84 | -35.84 | |
Tax Rate, % | -16.06 | -16.06 | -16.06 | -16.06 | -16.06 | -16.06 | -16.06 | -16.06 | -16.06 | |
EBITAT | -.1 | -72.1 | -38.9 | -23.5 | 35.5 | 47.4 | 63.2 | 84.3 | 112.3 | |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -.1 | -77.0 | -269.9 | -39.4 | 39.7 | 125.4 | 167.1 | 222.8 | 297.1 | |
WACC, % | 14.7 | 14.7 | 14.7 | 14.7 | 14.7 | 14.7 | 14.7 | 14.7 | 14.7 | |
PV UFCF | ||||||||||
SUM PV UFCF | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | 519.1 | |
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 303 | |||||||||
Terminal Value | 2,386 | |||||||||
Present Terminal Value | 1,202 | |||||||||
Enterprise Value | 1,721 | |||||||||
Net Debt | -64 | |||||||||
Equity Value | 1,785 | |||||||||
Diluted Shares Outstanding, MM | 252 | |||||||||
Equity Value Per Share | 7.07 |
What You Will Receive
- Pre-Loaded Financial Model: Cipher Mining Inc.'s actual data provides accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
- Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation needs.
- Flexible and Reusable: Designed for adaptability, enabling repeated use for thorough forecasting.
Key Features
- Comprehensive Mining Calculator: Features detailed models for assessing mining operations and profitability.
- Cost Analysis Tool: Pre-configured cost assessment sheet with adjustable parameters for accurate forecasting.
- Customizable Production Estimates: Tailor production volumes, operational costs, and market prices.
- Integrated Financial Metrics: Evaluate profitability, operational efficiency, and cost metrics specific to Cipher Mining Inc.
- Visual Analytics Dashboard: Graphical representations of key performance indicators for enhanced decision-making.
How It Works
- Step 1: Download the prebuilt Excel template featuring Cipher Mining Inc. (CIFR) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view the updated results, including the intrinsic value of Cipher Mining Inc. (CIFR).
- Step 5: Make well-informed investment decisions or create reports based on the generated outputs.
Why Choose Cipher Mining Inc. (CIFR)?
- Transparency: Clear insights into mining operations and financials.
- Scalability: Solutions designed to adapt as the crypto market evolves.
- Efficiency: Streamlined processes that enhance operational productivity.
- Expertise: Backed by a team with deep industry knowledge and experience.
- Accessibility: User-friendly platforms that cater to both seasoned investors and newcomers.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Cipher Mining Inc. (CIFR) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Cipher Mining Inc. (CIFR).
- Consultants: Deliver professional valuation insights on Cipher Mining Inc. (CIFR) to clients quickly and accurately.
- Business Owners: Understand how companies like Cipher Mining Inc. (CIFR) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Cipher Mining Inc. (CIFR).
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations.
- Real-World Data: Cipher Mining Inc.'s (CIFR) historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test scenarios.
- Financial Statements: Full annual and quarterly breakdowns for deeper insights.
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage.
- Dashboard with Visual Outputs: Charts and tables for clear, actionable results.