|
Gravity Co., Ltd. (Grvy) Valoración de DCF
KR | Technology | Electronic Gaming & Multimedia | 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
Gravity Co., Ltd. (GRVY) Bundle
Diseñada para la precisión, nuestra calculadora DCF (Grvy) le permite evaluar Gravity Co., Ltd. Valoración utilizando datos financieros del mundo real y ofrece una flexibilidad completa para modificar todos los parámetros clave para mejorar las proyecciones.
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 | 246.9 | 277.7 | 283.2 | 317.1 | 496.3 | 599.2 | 723.4 | 873.3 | 1,054.4 | 1,273.0 |
| Revenue Growth, % | 0 | 12.46 | 1.97 | 12 | 56.49 | 20.73 | 20.73 | 20.73 | 20.73 | 20.73 |
| EBITDA | 33.9 | 63.7 | 69.8 | 80.1 | 120.7 | 132.9 | 160.4 | 193.7 | 233.8 | 282.3 |
| EBITDA, % | 13.72 | 22.94 | 24.64 | 25.25 | 24.33 | 22.17 | 22.17 | 22.17 | 22.17 | 22.17 |
| Depreciation | 2.5 | 3.4 | 4.3 | 4.8 | 5.2 | 7.6 | 9.2 | 11.1 | 13.3 | 16.1 |
| Depreciation, % | 1.01 | 1.21 | 1.53 | 1.52 | 1.06 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 |
| EBIT | 31.4 | 60.3 | 65.4 | 75.3 | 115.5 | 125.3 | 151.3 | 182.6 | 220.5 | 266.2 |
| EBIT, % | 12.7 | 21.73 | 23.11 | 23.73 | 23.27 | 20.91 | 20.91 | 20.91 | 20.91 | 20.91 |
| Total Cash | 81.4 | 124.8 | 169.4 | 232.7 | 318.6 | 329.9 | 398.3 | 480.9 | 580.6 | 700.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 22.1 | 40.9 | 36.7 | 52.9 | 51.2 | 76.3 | 92.1 | 111.2 | 134.2 | 162.1 |
| Account Receivables, % | 8.95 | 14.72 | 12.97 | 16.69 | 10.32 | 12.73 | 12.73 | 12.73 | 12.73 | 12.73 |
| Inventories | 1.3 | 1.5 | 2.2 | 2.3 | .0 | 3.1 | 3.7 | 4.5 | 5.4 | 6.6 |
| Inventories, % | 0.54366 | 0.55122 | 0.76438 | 0.71876 | 0.000064505814 | 0.51562 | 0.51562 | 0.51562 | 0.51562 | 0.51562 |
| Accounts Payable | 25.6 | 36.0 | 28.2 | 50.3 | 42.3 | 69.1 | 83.5 | 100.8 | 121.7 | 146.9 |
| Accounts Payable, % | 10.39 | 12.98 | 9.95 | 15.86 | 8.52 | 11.54 | 11.54 | 11.54 | 11.54 | 11.54 |
| Capital Expenditure | -1.6 | -2.5 | -2.9 | -1.9 | -4.0 | -4.8 | -5.8 | -6.9 | -8.4 | -10.1 |
| Capital Expenditure, % | -0.64905 | -0.91043 | -1.02 | -0.60288 | -0.79916 | -0.79578 | -0.79578 | -0.79578 | -0.79578 | -0.79578 |
| Tax Rate, % | 21.74 | 21.74 | 21.74 | 21.74 | 21.74 | 21.74 | 21.74 | 21.74 | 21.74 | 21.74 |
| EBITAT | 24.4 | 43.0 | 43.5 | 57.0 | 90.4 | 92.6 | 111.7 | 134.9 | 162.9 | 196.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 27.5 | 35.2 | 40.6 | 65.7 | 87.6 | 94.1 | 113.0 | 136.5 | 164.7 | 198.9 |
| WACC, % | 10.21 | 10.21 | 10.2 | 10.21 | 10.21 | 10.21 | 10.21 | 10.21 | 10.21 | 10.21 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 514.4 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 200 | |||||||||
| Terminal Value | 2,059 | |||||||||
| Present Terminal Value | 1,267 | |||||||||
| Enterprise Value | 1,781 | |||||||||
| Net Debt | -126 | |||||||||
| Equity Value | 1,907 | |||||||||
| Diluted Shares Outstanding, MM | 7 | |||||||||
| Equity Value Per Share | 274.43 |
What You Will Get
- Real Gravity Co. Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Gravity Co., Ltd. (GRVY).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis needs.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Gravity Co., Ltd.'s (GRVY) fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and in-depth projections tailored to Gravity Co., Ltd. (GRVY).
- Time-Saving and Accurate: Eliminate the hassle of building models from scratch while ensuring precision and flexibility in your evaluations.
Key Features
- Comprehensive GRVY Data: Pre-filled with Gravity Co., Ltd.’s historical performance metrics and future projections.
- Customizable Input Parameters: Modify key factors such as game revenue growth, operating margins, discount rates, tax assumptions, and capital investments.
- Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
- Multi-Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive User Interface: Designed for ease of use, catering to both industry professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Gravity Co., Ltd.'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 regarding Gravity Co., Ltd. (GRVY).
Why Choose This Calculator for Gravity Co., Ltd. (GRVY)?
- Accurate Data: Utilize real Gravity Co., Ltd. financials for dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the industry.
- User-Friendly: An intuitive design and step-by-step guidance ensure accessibility for all users.
Who Should Use This Product?
- Investors: Evaluate Gravity Co., Ltd. (GRVY) to make informed decisions on stock transactions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation strategies of established companies like Gravity Co., Ltd. (GRVY).
- Consultants: Provide clients with detailed and professional valuation assessments.
- Students and Educators: Utilize real market data to practice and instruct on valuation principles.
What the Template Contains
- Preloaded GRVY 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.