|
Mercurity Fintech Holding Inc. (MFH) DCF Valoración
CN | Financial Services | Financial - Capital Markets | 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
Mercurity Fintech Holding Inc. (MFH) Bundle
¡Obtenga información sobre su análisis de valoración de Mercurity Fintech Holding Inc. (MFH) con nuestra calculadora DCF de última generación! Equipado con datos actualizados (MFH), esta plantilla de Excel le permite ajustar los pronósticos y supuestos para determinar el valor intrínseco de Mercurity Fintech Holding Inc. (MFH) con precisión.
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 | 1.7 | 1.5 | .7 | .9 | .4 | .3 | .3 | .2 | .2 | .1 |
| Revenue Growth, % | 0 | -14.75 | -54.77 | 28.84 | -48.35 | -22.26 | -22.26 | -22.26 | -22.26 | -22.26 |
| EBITDA | .5 | .2 | -13.3 | -5.9 | -7.9 | -.2 | -.1 | -.1 | -.1 | -.1 |
| EBITDA, % | 26.23 | 11.24 | -1985.37 | -678.07 | -1772.25 | -52.51 | -52.51 | -52.51 | -52.51 | -52.51 |
| Depreciation | 1.5 | .7 | 13.4 | .0 | .9 | .2 | .2 | .1 | .1 | .1 |
| Depreciation, % | 86.82 | 45.14 | 2003.57 | 3.35 | 201.59 | 67.06 | 67.06 | 67.06 | 67.06 | 67.06 |
| EBIT | -1.1 | -.5 | -26.7 | -5.9 | -8.8 | -.3 | -.2 | -.2 | -.1 | -.1 |
| EBIT, % | -60.59 | -33.9 | -3988.94 | -681.42 | -1973.84 | -78.9 | -78.9 | -78.9 | -78.9 | -78.9 |
| Total Cash | .4 | .2 | .4 | 7.4 | 18.4 | .2 | .2 | .1 | .1 | .1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.7 | 2.3 | .0 | .0 | 5.2 | .2 | .2 | .1 | .1 | .1 |
| Account Receivables, % | 97.44 | 154.21 | 0.22427 | 4.16 | 1168.93 | 60.36 | 60.36 | 60.36 | 60.36 | 60.36 |
| Inventories | 585.8 | -768.4 | -1,300.0 | -7,516.5 | .0 | -.1 | -.1 | -.1 | -.1 | -.1 |
| Inventories, % | 33703.11 | -51860.52 | -193975.6 | -870527.37 | 0 | -40 | -40 | -40 | -40 | -40 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 1.08 | 0 | 2.56 | 5.5 | 1.83 | 1.83 | 1.83 | 1.83 | 1.83 |
| Capital Expenditure | .0 | .0 | .0 | .0 | -3.0 | -.1 | -.1 | .0 | .0 | .0 |
| Capital Expenditure, % | 0 | -1.21 | 0 | -0.83642 | -673.61 | -20.41 | -20.41 | -20.41 | -20.41 | -20.41 |
| Tax Rate, % | 0.9608 | 0.9608 | 0.9608 | 0.9608 | 0.9608 | 0.9608 | 0.9608 | 0.9608 | 0.9608 | 0.9608 |
| EBITAT | 2.7 | -.2 | -40.2 | -5.6 | -8.7 | -.2 | -.1 | -.1 | -.1 | -.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -583.3 | 1,353.9 | 507.1 | 6,210.9 | -7,532.5 | 5.1 | .0 | .0 | .0 | .0 |
| WACC, % | 15.67 | 15.8 | 15.94 | 15.93 | 15.94 | 15.86 | 15.86 | 15.86 | 15.86 | 15.86 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 0 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | 4 | |||||||||
| Net Debt | -6 | |||||||||
| Equity Value | 11 | |||||||||
| Diluted Shares Outstanding, MM | 46 | |||||||||
| Equity Value Per Share | 0.24 |
What You Will Receive
- Comprehensive Financial Model: Mercurity Fintech Holding Inc. (MFH) data provides accurate DCF valuation insights.
- Complete Forecasting Flexibility: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates allow you to view results instantly as you adjust inputs.
- Professional-Grade Template: An expertly crafted Excel file suitable for high-level valuation presentations.
- Adaptable and Repeatable: Designed for versatility, enabling multiple uses for in-depth financial projections.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as revenue projections, profit margins, and investment levels.
- Instant DCF Valuation: Automatically computes intrinsic value, net present value, and additional financial metrics.
- High-Precision Results: Leverages Mercurity Fintech's actual financial data for accurate valuation insights.
- Effortless Scenario Testing: Easily explore various assumptions and analyze their impacts on outcomes.
- Efficiency Booster: Streamlines the valuation process by removing the need for intricate financial model construction.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Mercurity Fintech Holding Inc.'s (MFH) preloaded data.
- 2. Adjust Inputs: Modify essential parameters such as growth projections, WACC, and capital investments.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
- 5. Present with Assurance: Deliver expert valuation insights to enhance your decision-making process.
Why Choose This Calculator for Mercurity Fintech Holding Inc. (MFH)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for MFH.
- Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Mercurity’s intrinsic value and Net Present Value.
- Preloaded Information: Access to historical and projected data for precise evaluations.
- Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focused on MFH.
Who Should Use Mercurity Fintech Holding Inc. (MFH)?
- Investors: Make informed investment choices with a reliable fintech platform.
- Financial Analysts: Streamline your analysis with advanced tools tailored for fintech evaluations.
- Consultants: Easily customize solutions for client engagements and strategic presentations.
- Finance Enthusiasts: Enhance your knowledge of fintech innovations through practical insights.
- Educators and Students: Utilize the platform as a hands-on resource in finance and technology courses.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Mercurity Fintech Holding Inc. (MFH) 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 Mercurity Fintech Holding Inc. (MFH).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.