|
Valoración de DCF Liqtech International, Inc. (Liqt)
DK | Industrials | Industrial - Pollution & Treatment Controls | 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
LiqTech International, Inc. (LIQT) Bundle
¡Descubra el verdadero valor de Liqtech International, Inc. (Liqt) con nuestra calculadora DCF de grado profesional! Ajuste los supuestos clave, explore varios escenarios y evalúe cómo los diferentes cambios afectan a la valoración de Liqtech International, Inc. (Liqt), todo dentro de una sola plantilla 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 | 32.6 | 22.5 | 18.3 | 16.0 | 18.0 | 15.8 | 13.8 | 12.1 | 10.6 | 9.3 |
| Revenue Growth, % | 0 | -30.98 | -18.88 | -12.54 | 12.63 | -12.44 | -12.44 | -12.44 | -12.44 | -12.44 |
| EBITDA | 1.1 | -7.3 | -7.9 | -12.5 | -5.1 | -5.7 | -4.9 | -4.3 | -3.8 | -3.3 |
| EBITDA, % | 3.38 | -32.52 | -43.49 | -78.42 | -28.24 | -35.86 | -35.86 | -35.86 | -35.86 | -35.86 |
| Depreciation | 1.3 | 2.8 | 2.7 | 2.6 | 3.1 | 2.1 | 1.8 | 1.6 | 1.4 | 1.2 |
| Depreciation, % | 4.12 | 12.55 | 15 | 16.18 | 17.45 | 13.06 | 13.06 | 13.06 | 13.06 | 13.06 |
| EBIT | -.2 | -10.2 | -10.7 | -15.1 | -8.2 | -7.7 | -6.8 | -5.9 | -5.2 | -4.5 |
| EBIT, % | -0.73169 | -45.07 | -58.49 | -94.6 | -45.69 | -48.92 | -48.92 | -48.92 | -48.92 | -48.92 |
| Total Cash | 7.1 | 2.7 | 15.4 | 16.6 | 9.5 | 8.5 | 7.5 | 6.5 | 5.7 | 5.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 11.9 | 5.8 | 3.9 | 4.6 | 6.1 | 4.6 | 4.0 | 3.5 | 3.1 | 2.7 |
| Account Receivables, % | 36.58 | 25.91 | 21.15 | 28.55 | 33.68 | 29.17 | 29.17 | 29.17 | 29.17 | 29.17 |
| Inventories | 5.2 | 5.5 | 5.4 | 4.1 | 5.3 | 3.9 | 3.4 | 3.0 | 2.6 | 2.3 |
| Inventories, % | 15.93 | 24.51 | 29.67 | 25.42 | 29.26 | 24.96 | 24.96 | 24.96 | 24.96 | 24.96 |
| Accounts Payable | 4.3 | 2.3 | 1.6 | 1.4 | 2.4 | 1.7 | 1.5 | 1.3 | 1.2 | 1.0 |
| Accounts Payable, % | 13.29 | 10.35 | 9.01 | 8.69 | 13.58 | 10.99 | 10.99 | 10.99 | 10.99 | 10.99 |
| Capital Expenditure | -2.6 | -3.8 | -1.1 | -1.7 | -2.9 | -1.8 | -1.6 | -1.4 | -1.2 | -1.1 |
| Capital Expenditure, % | -7.87 | -16.91 | -6.2 | -10.58 | -16.07 | -11.53 | -11.53 | -11.53 | -11.53 | -11.53 |
| Tax Rate, % | 2.35 | 2.35 | 2.35 | 2.35 | 2.35 | 2.35 | 2.35 | 2.35 | 2.35 | 2.35 |
| EBITAT | .0 | -9.7 | -10.6 | -14.9 | -8.0 | -6.0 | -5.3 | -4.6 | -4.0 | -3.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -14.0 | -6.9 | -7.6 | -13.6 | -9.4 | -3.7 | -4.2 | -3.7 | -3.2 | -2.8 |
| WACC, % | 4.27 | 6.53 | 6.62 | 6.59 | 6.58 | 6.12 | 6.12 | 6.12 | 6.12 | 6.12 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -15.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -3 | |||||||||
| Terminal Value | -70 | |||||||||
| Present Terminal Value | -52 | |||||||||
| Enterprise Value | -67 | |||||||||
| Net Debt | 3 | |||||||||
| Equity Value | -70 | |||||||||
| Diluted Shares Outstanding, MM | 6 | |||||||||
| Equity Value Per Share | -12.29 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled financials for LiqTech International, Inc. (LIQT).
- Real-World Data: Access to historical data and forward-looking estimates (highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Quickly observe how your inputs affect the valuation of LiqTech International, Inc. (LIQT).
- 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 DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for LiqTech International, Inc. (LIQT).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to the industry.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit LiqTech's market outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to LiqTech International, Inc. (LIQT).
- Interactive Dashboard and Charts: Visual representations of key valuation metrics for streamlined analysis and decision-making.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered LiqTech International, Inc. (LIQT) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for LiqTech International, Inc. (LIQT)'s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for LiqTech International, Inc. (LIQT)?
- Designed for Industry Experts: A sophisticated tool utilized by engineers, financial analysts, and industry consultants.
- Comprehensive Data: LiqTech’s historical and projected financials integrated for precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Insightful Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience.
Who Should Use This Product?
- Investors: Evaluate LiqTech International's (LIQT) market potential before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and validate financial forecasts for LiqTech.
- Startup Founders: Gain insights into how emerging companies like LiqTech are appraised in the market.
- Consultants: Provide comprehensive valuation analyses and reports for clients interested in LiqTech.
- Students and Educators: Utilize current data to explore and teach valuation strategies related to LiqTech International.
What the Template Contains
- Pre-Filled DCF Model: LiqTech International’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate LiqTech International’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.