|
Valoración de DCF de Bounti Corporation (LOCL)
US | Consumer Defensive | Agricultural Farm Products | NYSE
|
- ✓ 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
Local Bounti Corporation (LOCL) Bundle
¡Explore el potencial financiero de Bounti Corporation (LOCL) local con nuestra calculadora DCF fácil de usar! Ingrese sus proyecciones para el crecimiento, los márgenes y los gastos para calcular el valor intrínseco de la corporación Bounti local (LOCL) e informar sus decisiones de inversión.
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 | .0 | .1 | .6 | 19.5 | 27.6 | 44.2 | 70.9 | 113.7 | 182.3 | 292.4 |
| Revenue Growth, % | 0 | 0 | 678.05 | 2952.35 | 41.51 | 60.38 | 60.38 | 60.38 | 60.38 | 60.38 |
| EBITDA | .0 | -7.6 | -50.3 | -83.9 | -85.1 | -26.5 | -42.5 | -68.2 | -109.4 | -175.4 |
| EBITDA, % | 100 | -9268.29 | -7880.25 | -430.88 | -308.95 | -60 | -60 | -60 | -60 | -60 |
| Depreciation | 3.4 | .3 | .7 | 10.4 | 13.1 | 35.5 | 56.9 | 91.2 | 146.3 | 234.6 |
| Depreciation, % | 100 | 350 | 107.21 | 53.54 | 47.65 | 80.24 | 80.24 | 80.24 | 80.24 | 80.24 |
| EBIT | -3.4 | -7.9 | -51.0 | -94.3 | -98.3 | -26.5 | -42.5 | -68.2 | -109.4 | -175.4 |
| EBIT, % | 100 | -9618.29 | -7987.46 | -484.43 | -356.61 | -60 | -60 | -60 | -60 | -60 |
| Total Cash | 2.1 | .0 | 96.7 | 13.7 | 10.3 | 32.0 | 51.4 | 82.4 | 132.2 | 212.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .3 | .1 | 2.7 | 3.1 | 21.4 | 34.3 | 55.1 | 88.3 | 141.6 |
| Account Receivables, % | 100 | 406.1 | 17.24 | 13.82 | 11.17 | 48.45 | 48.45 | 48.45 | 48.45 | 48.45 |
| Inventories | .0 | .2 | .9 | 3.6 | 4.2 | 29.5 | 47.3 | 75.9 | 121.7 | 195.1 |
| Inventories, % | 100 | 296.34 | 144.51 | 18.46 | 15.28 | 66.75 | 66.75 | 66.75 | 66.75 | 66.75 |
| Accounts Payable | .1 | .2 | 1.9 | 13.8 | 14.6 | 37.5 | 60.1 | 96.3 | 154.5 | 247.8 |
| Accounts Payable, % | 100 | 214.63 | 299.69 | 70.64 | 53.13 | 84.75 | 84.75 | 84.75 | 84.75 | 84.75 |
| Capital Expenditure | -3.7 | -3.4 | -29.7 | -81.8 | -162.3 | -35.4 | -56.7 | -90.9 | -145.8 | -233.9 |
| Capital Expenditure, % | 100 | -4173.17 | -4649.84 | -420.22 | -588.83 | -80 | -80 | -80 | -80 | -80 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -3.4 | -8.4 | -50.7 | -85.5 | -98.3 | -26.0 | -41.7 | -66.8 | -107.2 | -171.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -3.6 | -12.1 | -78.4 | -150.3 | -247.5 | -46.7 | -49.6 | -79.6 | -127.7 | -204.7 |
| WACC, % | 8.26 | 8.26 | 8.22 | 7.56 | 8.26 | 8.11 | 8.11 | 8.11 | 8.11 | 8.11 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -380.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -209 | |||||||||
| Terminal Value | -3,416 | |||||||||
| Present Terminal Value | -2,313 | |||||||||
| Enterprise Value | -2,694 | |||||||||
| Net Debt | 317 | |||||||||
| Equity Value | -3,011 | |||||||||
| Diluted Shares Outstanding, MM | 8 | |||||||||
| Equity Value Per Share | -379.00 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-populated financials for Local Bounti Corporation (LOCL).
- Real-Time Data: Access to historical performance data and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Modify key assumptions such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Instant Calculations: Quickly observe how your inputs affect the valuation of Local Bounti Corporation (LOCL).
- Professional Resource: Designed for use by investors, CFOs, consultants, and financial analysts.
- User-Friendly Interface: Organized for simplicity and ease of navigation, complete with step-by-step guidance.
Key Features
- 🔍 Real-Life LOCL Financials: Pre-filled historical and projected data for Local Bounti Corporation (LOCL).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Local Bounti’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Local Bounti’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 Excel file for Local Bounti Corporation (LOCL).
- Step 2: Review the pre-filled financial data and forecasts for Local Bounti Corporation (LOCL).
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategies.
Why Choose This Calculator for Local Bounti Corporation (LOCL)?
- Accuracy: Utilizes actual financial data from Local Bounti Corporation for precise calculations.
- Flexibility: Allows users to easily adjust and test various inputs as needed.
- Time-Saving: Eliminate the need to create a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and standards expected at the CFO level.
- User-Friendly: Intuitive interface designed for users of all financial expertise levels.
Who Should Use This Product?
- Professional Investors: Create comprehensive and accurate valuation models for assessing Local Bounti Corporation (LOCL).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Local Bounti Corporation (LOCL).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Agriculture Enthusiasts: Gain insights into how agricultural companies like Local Bounti Corporation (LOCL) are valued in the market.
What the Template Contains
- Historical Data: Includes Local Bounti Corporation’s (LOCL) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Local Bounti Corporation’s (LOCL) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Local Bounti Corporation’s (LOCL) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.