|
Valoración de DCF Kulr Technology Group, Inc. (KULR)
US | Technology | Hardware, Equipment & Parts | AMEX
|
- ✓ 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
KULR Technology Group, Inc. (KULR) Bundle
¡Evaluar las perspectivas financieras de Kulr Technology Group, Inc. como un experto! Esta calculadora DCF (KULR) proporciona datos financieros preconidos, al tiempo que le permite la libertad de modificar el crecimiento de los ingresos, WACC, los márgenes de ganancias y otros supuestos esenciales para alinearse con sus 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 | .8 | .6 | 2.4 | 4.0 | 9.8 | 15.7 | 25.2 | 40.4 | 64.7 | 103.6 |
| Revenue Growth, % | 0 | -24.86 | 286.7 | 65.56 | 146.08 | 60.17 | 60.17 | 60.17 | 60.17 | 60.17 |
| EBITDA | -2.0 | -2.3 | -11.7 | -17.5 | -20.0 | -15.7 | -25.2 | -40.4 | -64.7 | -103.6 |
| EBITDA, % | -236.14 | -372.98 | -485.39 | -439 | -203.77 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | .0 | .0 | .1 | .5 | 2.2 | 1.3 | 2.1 | 3.3 | 5.3 | 8.6 |
| Depreciation, % | 2.08 | 2.52 | 2.81 | 11.33 | 22.52 | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 |
| EBIT | -2.0 | -2.3 | -11.8 | -18.0 | -22.2 | -15.7 | -25.2 | -40.4 | -64.7 | -103.6 |
| EBIT, % | -238.22 | -375.51 | -488.2 | -450.32 | -226.29 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | .1 | 8.9 | 14.9 | 10.3 | 1.2 | 10.2 | 16.4 | 26.3 | 42.1 | 67.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .1 | .1 | 1.5 | .9 | 2.1 | 3.3 | 5.3 | 8.5 | 13.7 |
| Account Receivables, % | 3.62 | 8.89 | 5.65 | 38.6 | 9.17 | 13.19 | 13.19 | 13.19 | 13.19 | 13.19 |
| Inventories | .0 | .1 | .2 | 2.0 | 1.2 | 2.6 | 4.1 | 6.6 | 10.5 | 16.8 |
| Inventories, % | 3.26 | 8.89 | 7.93 | 49.12 | 11.97 | 16.23 | 16.23 | 16.23 | 16.23 | 16.23 |
| Accounts Payable | .3 | .1 | .5 | 1.4 | 2.8 | 4.2 | 6.8 | 10.9 | 17.5 | 28.0 |
| Accounts Payable, % | 42.02 | 10.66 | 18.84 | 35.25 | 28.17 | 26.99 | 26.99 | 26.99 | 26.99 | 26.99 |
| Capital Expenditure | .0 | .0 | -2.7 | -4.6 | -1.0 | -6.9 | -11.0 | -17.6 | -28.2 | -45.2 |
| Capital Expenditure, % | 0 | -7.39 | -113.44 | -116.36 | -10.64 | -43.61 | -43.61 | -43.61 | -43.61 | -43.61 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -2.0 | -2.8 | -11.8 | -19.1 | -22.2 | -15.7 | -25.2 | -40.4 | -64.7 | -103.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1.7 | -3.1 | -14.3 | -25.5 | -18.3 | -22.4 | -34.4 | -55.0 | -88.2 | -141.2 |
| WACC, % | 8.78 | 8.78 | 8.78 | 8.78 | 8.78 | 8.78 | 8.78 | 8.78 | 8.78 | 8.78 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -248.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -144 | |||||||||
| Terminal Value | -2,126 | |||||||||
| Present Terminal Value | -1,396 | |||||||||
| Enterprise Value | -1,644 | |||||||||
| Net Debt | -1 | |||||||||
| Equity Value | -1,643 | |||||||||
| Diluted Shares Outstanding, MM | 118 | |||||||||
| Equity Value Per Share | -13.94 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real KULR financials.
- Real-World Data: Historical data and forward-looking estimates (as displayed in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effects of your inputs on KULR’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive KULR Data: Pre-filled with KULR Technology Group's historical performance metrics and future projections.
- Fully Customizable Inputs: Tailor revenue growth, margins, WACC, tax rates, and capital expenditures to your analysis.
- Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on user-defined inputs.
- Scenario Testing: Develop various forecast scenarios to evaluate different valuation results.
- User-Centric Design: Intuitive, organized, and crafted for both professionals and newcomers.
How It Works
- Download the Template: Gain immediate access to the Excel-based KULR DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other key metrics.
- Instant Calculations: The model automatically recalculates KULR’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial strategy.
Why Choose KULR Technology Group, Inc. (KULR) Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for KULR.
- Flexible Parameters: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes KULR’s intrinsic value and Net Present Value.
- Rich Data Sources: Includes historical and projected data for reliable analysis.
- Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focusing on KULR.
Who Should Use KULR Technology Group, Inc. (KULR)?
- Professional Investors: Develop comprehensive and accurate valuation models for assessing KULR's market position.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights to clients interested in KULR stock.
- Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into how innovative companies like KULR are valued in the technology sector.
What the Template Contains
- Pre-Filled DCF Model: KULR Technology Group’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate KULR’s profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.