|
Jowell Global Ltd. (JWEL) DCF Valoración
CN | Consumer Cyclical | Specialty Retail | 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
Jowell Global Ltd. (JWEL) Bundle
¡Descubra el verdadero potencial de Jowell Global Ltd. (JWEL) con nuestra calculadora DCF de nivel experto! Ajuste los supuestos clave, explore varios escenarios y evalúe cómo los diferentes factores influyen en la valoración de Jowell Global Ltd. (JWEL), todo dentro de una plantilla integral 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 | 61.8 | 96.9 | 170.9 | 210.0 | 160.0 | 212.9 | 283.4 | 377.1 | 501.8 | 667.8 |
| Revenue Growth, % | 0 | 56.82 | 76.42 | 22.86 | -23.8 | 33.08 | 33.08 | 33.08 | 33.08 | 33.08 |
| EBITDA | 1.7 | 5.3 | -5.4 | -9.9 | -9.5 | -2.4 | -3.2 | -4.2 | -5.6 | -7.5 |
| EBITDA, % | 2.79 | 5.47 | -3.17 | -4.72 | -5.95 | -1.12 | -1.12 | -1.12 | -1.12 | -1.12 |
| Depreciation | .0 | .2 | 1.1 | 1.9 | 1.8 | 1.2 | 1.6 | 2.2 | 2.9 | 3.8 |
| Depreciation, % | 0.0307628 | 0.18835 | 0.62373 | 0.91502 | 1.12 | 0.57462 | 0.57462 | 0.57462 | 0.57462 | 0.57462 |
| EBIT | 1.7 | 5.1 | -6.5 | -11.8 | -11.3 | -3.6 | -4.8 | -6.4 | -8.5 | -11.3 |
| EBIT, % | 2.76 | 5.28 | -3.8 | -5.64 | -7.07 | -1.69 | -1.69 | -1.69 | -1.69 | -1.69 |
| Total Cash | .0 | 18.2 | 21.2 | 16.7 | 1.3 | 17.0 | 22.7 | 30.2 | 40.2 | 53.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 1.0 | 5.4 | 6.5 | 2.4 | 3.8 | 5.0 | 6.7 | 8.9 | 11.8 |
| Account Receivables, % | 0 | 1.02 | 3.19 | 3.09 | 1.53 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 |
| Inventories | 10.7 | 10.1 | 17.5 | 35.0 | 21.6 | 29.0 | 38.6 | 51.4 | 68.4 | 91.0 |
| Inventories, % | 17.31 | 10.43 | 10.26 | 16.68 | 13.49 | 13.63 | 13.63 | 13.63 | 13.63 | 13.63 |
| Accounts Payable | 2.9 | 6.3 | 7.4 | 8.1 | 4.0 | 9.3 | 12.4 | 16.5 | 21.9 | 29.2 |
| Accounts Payable, % | 4.72 | 6.47 | 4.32 | 3.88 | 2.47 | 4.37 | 4.37 | 4.37 | 4.37 | 4.37 |
| Capital Expenditure | .0 | -.1 | -2.0 | -1.3 | .0 | -.8 | -1.1 | -1.5 | -1.9 | -2.6 |
| Capital Expenditure, % | -0.01001038 | -0.12051 | -1.16 | -0.63729 | -0.01056814 | -0.38822 | -0.38822 | -0.38822 | -0.38822 | -0.38822 |
| Tax Rate, % | -0.72311 | -0.72311 | -0.72311 | -0.72311 | -0.72311 | -0.72311 | -0.72311 | -0.72311 | -0.72311 | -0.72311 |
| EBITAT | 1.3 | 3.6 | -6.3 | -11.4 | -11.4 | -3.2 | -4.2 | -5.6 | -7.4 | -9.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -6.5 | 6.6 | -18.0 | -28.6 | 3.7 | -6.2 | -11.4 | -15.2 | -20.3 | -27.0 |
| WACC, % | 5.36 | 5.3 | 5.65 | 5.64 | 5.69 | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -66.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -27 | |||||||||
| Terminal Value | -779 | |||||||||
| Present Terminal Value | -596 | |||||||||
| Enterprise Value | -662 | |||||||||
| Net Debt | 1 | |||||||||
| Equity Value | -663 | |||||||||
| Diluted Shares Outstanding, MM | 2 | |||||||||
| Equity Value Per Share | -309.59 |
What You Will Receive
- Comprehensive Financial Model: Jowell Global Ltd.'s (JWEL) real data facilitates accurate DCF valuation.
- Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
- Real-Time Calculations: Automatic updates provide immediate results as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Designed for adaptability, allowing for repeated use in in-depth forecasting.
Key Features
- 🔍 Real-Life JWEL Financials: Pre-filled historical and projected data for Jowell Global Ltd.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Jowell's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Jowell's valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template featuring Jowell Global Ltd. (JWEL) 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 see the updated results, including Jowell Global Ltd.'s (JWEL) intrinsic value.
- Step 5: Make informed investment choices or create reports based on the generated outputs.
Why Choose Jowell Global Ltd. (JWEL)?
- Save Time: Quickly access financial insights without building complex models from scratch.
- Enhance Accuracy: Dependable data and methodologies minimize valuation errors.
- Completely Customizable: Adjust the framework to align with your specific forecasts and assumptions.
- User-Friendly: Intuitive visuals and outputs simplify the analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize both precision and functionality.
Who Should Use This Product?
- Investors: Evaluate Jowell Global Ltd.'s (JWEL) market position before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation strategies of established companies like Jowell Global Ltd. (JWEL).
- Consultants: Provide comprehensive valuation assessments for clients focusing on Jowell Global Ltd. (JWEL).
- Students and Educators: Utilize current data to learn and teach valuation practices related to Jowell Global Ltd. (JWEL).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Jowell Global Ltd. (JWEL) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Jowell Global Ltd. (JWEL).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.