Montauk Renewables, Inc. (MNTK) DCF Valuation

Valoración de DCF de Montauk Renewables, Inc. (MNTK)

US | Utilities | Diversified Utilities | NASDAQ
Montauk Renewables, Inc. (MNTK) DCF Valuation
  • ✓ 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

Montauk Renewables, Inc. (MNTK) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Ingementista para su precisión, nuestra calculadora DCF (MNTK) le permite evaluar la valoración de Montauk Renewables, Inc. utilizando datos financieros del mundo real, que ofrece una flexibilidad completa para modificar todos los parámetros esenciales para las proyecciones mejoradas.


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 107.4 100.4 148.1 205.6 174.9 177.0 179.1 181.2 183.3 185.5
Revenue Growth, % 0 -6.52 47.56 38.77 -14.91 1.18 1.18 1.18 1.18 1.18
EBITDA 30.8 25.1 25.4 65.7 45.3 45.5 46.1 46.6 47.2 47.7
EBITDA, % 28.68 24.97 17.17 31.98 25.89 25.74 25.74 25.74 25.74 25.74
Depreciation 20.2 22.4 22.7 21.0 21.6 28.0 28.3 28.6 29.0 29.3
Depreciation, % 18.77 22.35 15.33 10.21 12.33 15.8 15.8 15.8 15.8 15.8
EBIT 10.7 2.6 2.7 44.7 23.7 17.6 17.8 18.0 18.2 18.4
EBIT, % 9.92 2.62 1.84 21.76 13.56 9.94 9.94 9.94 9.94 9.94
Total Cash 9.8 21.0 53.3 105.2 73.8 56.4 57.1 57.7 58.4 59.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 10.0 5.4 18.3 16.2 12.8
Account Receivables, % 9.28 5.43 12.34 7.89 7.29
Inventories .0 .0 -8.9 .9 .0 -2.0 -2.0 -2.0 -2.1 -2.1
Inventories, % 0.00651872 0.000000996 -6.04 0.42761 0 -1.12 -1.12 -1.12 -1.12 -1.12
Accounts Payable 3.8 6.0 5.0 4.6 7.9 6.9 7.0 7.1 7.2 7.3
Accounts Payable, % 3.58 5.94 3.36 2.22 4.53 3.92 3.92 3.92 3.92 3.92
Capital Expenditure -45.2 -17.6 -10.0 -22.3 -63.1 -40.1 -40.6 -41.1 -41.6 -42.1
Capital Expenditure, % -42.14 -17.58 -6.74 -10.84 -36.07 -22.67 -22.67 -22.67 -22.67 -22.67
Tax Rate, % 18.61 18.61 18.61 18.61 18.61 18.61 18.61 18.61 18.61 18.61
EBITAT 11.3 -8.7 33.6 36.4 19.3 12.8 12.9 13.1 13.2 13.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -19.9 2.8 41.4 27.0 -14.5 -.6 .5 .5 .5 .5
WACC, % 5.73 4.81 5.73 5.56 5.56 5.47 5.47 5.47 5.47 5.47
PV UFCF
SUM PV UFCF 1.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 1
Terminal Value 39
Present Terminal Value 30
Enterprise Value 31
Net Debt -6
Equity Value 37
Diluted Shares Outstanding, MM 142
Equity Value Per Share 0.26

What You Will Get

  • Comprehensive MNTK Financials: Access historical and projected data for precise valuation.
  • Customizable Variables: Adjust parameters like WACC, tax rates, revenue growth, and capital expenditures.
  • Real-Time Calculations: Dynamic computation of intrinsic value and NPV.
  • Scenario Analysis: Explore various scenarios to assess Montauk Renewables’ future performance.
  • User-Friendly Interface: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Authentic Montauk Financials: Gain access to reliable pre-loaded historical data and future forecasts specific to Montauk Renewables, Inc. (MNTK).
  • Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Montauk Renewables, Inc. (MNTK) 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 recalculated results, including Montauk’s intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create reports.

Why Choose Montauk Renewables, Inc. (MNTK)?

  • Innovative Solutions: Cutting-edge technology for efficient renewable energy production.
  • Environmental Impact: Contribute to a sustainable future with reduced carbon footprints.
  • Expert Team: Leverage the knowledge of industry professionals dedicated to excellence.
  • Proven Track Record: Reliable performance backed by successful projects and partnerships.
  • Commitment to Growth: Focused on expanding renewable energy resources and market reach.

Who Should Use This Product?

  • Investors: Evaluate Montauk Renewables, Inc. (MNTK) to make informed buying or selling decisions.
  • CFOs and Financial Analysts: Enhance valuation workflows and assess financial forecasts.
  • Startup Founders: Discover how leading renewable energy companies like Montauk are valued.
  • Consultants: Provide clients with expert valuation reports based on Montauk's performance.
  • Students and Educators: Utilize current data to practice and teach valuation methodologies in the renewable sector.

What the Template Contains

  • Historical Data: Includes Montauk Renewables’ past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Montauk Renewables’ 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 Montauk Renewables’ financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.