Oxford Square Capital Corp. (OXSQ) DCF Valuation

Oxford Square Capital Corp. (OXSQ) DCF Valoración

US | Financial Services | Asset Management | NASDAQ
Oxford Square Capital Corp. (OXSQ) 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

Compatible con MAC / PC, completamente desbloqueado

No Se Necesita Experiencia; Fáciles De Seguir

Oxford Square Capital Corp. (OXSQ) Bundle

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

TOTAL:

Diseñada para la precisión, nuestra calculadora DCF (OXSQ) le permite evaluar la valoración de Oxford Square Capital Corp. utilizando datos financieros reales, que ofrece una flexibilidad completa para modificar todos los parámetros esenciales para las proyecciones mejoradas.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 35.9 37.2 43.1 51.8 10.0 8.9 8.0 7.2 6.5 5.8
Revenue Growth, % 0 3.43 15.99 20.19 -80.77 -10.29 -10.29 -10.29 -10.29 -10.29
EBITDA 27.6 26.6 33.0 41.9 .0 5.5 4.9 4.4 3.9 3.5
EBITDA, % 76.77 71.54 76.63 80.83 0 61.16 61.16 61.16 61.16 61.16
Depreciation .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Depreciation, % 0 0 0 0 0 0 0 0 0 0
EBIT 27.6 26.6 33.0 41.9 .0 5.5 4.9 4.4 3.9 3.5
EBIT, % 76.77 71.54 76.63 80.83 0 61.16 61.16 61.16 61.16 61.16
Total Cash 59.1 9.0 319.4 5,740,553.0 34,926,468.0 7.6 6.8 6.1 5.5 4.9
Total Cash, percent .0 .0 .0 11.1 350.5 .0 .0 .0 .0 .0
Account Receivables 2.3 3.1 3.5 4.0 2,724,049.0
Account Receivables, % 6.4 8.24 8.1 7.67 27337071
Inventories 62.4 .0 12.5 .0 .0 2.3 2.1 1.9 1.7 1.5
Inventories, % 173.57 0 29.02 0 0 25.8 25.8 25.8 25.8 25.8
Accounts Payable .5 1.2 1.2 1.2 13.2 2.0 1.8 1.6 1.4 1.3
Accounts Payable, % 1.33 3.27 2.82 2.32 132.79 21.95 21.95 21.95 21.95 21.95
Capital Expenditure .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 0 0 0.000007718405 0 0 0 0 0 0
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT 27.6 26.6 33.0 41.9 .0 5.5 4.9 4.4 3.9 3.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -36.6 89.0 20.1 53.9 -2,724,033.0 2,724,038.6 5.2 4.6 4.2 3.7
WACC, % 6.35 6.35 6.35 6.35 6.35 6.35 6.35 6.35 6.35 6.35
PV UFCF
SUM PV UFCF 2,561,428.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 4
Terminal Value 88
Present Terminal Value 64
Enterprise Value 2,561,493
Net Debt 88,672,851
Equity Value -86,111,358
Diluted Shares Outstanding, MM 63
Equity Value Per Share -1,356,826.78

What You Will Get

  • Real Oxford Square Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Oxford Square Capital Corp. (OXSQ).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specifically for OXSQ.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Oxford Square’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections relevant to OXSQ.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for your analysis of Oxford Square Capital Corp. (OXSQ).

Key Features

  • Pre-Loaded Data: Oxford Square Capital Corp.'s (OXSQ) historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: Watch Oxford Square Capital Corp.'s (OXSQ) intrinsic value recalculate in real time.
  • Clear Visual Outputs: Dashboard charts present valuation results and essential metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Oxford Square Capital Corp.'s (OXSQ) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. Analyze Results Instantly: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation results.
  • 5. Present with Assurance: Share professional valuation insights to enhance your decision-making.

Why Choose This Calculator for Oxford Square Capital Corp. (OXSQ)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for OXSQ.
  • Flexible Inputs: Modify the yellow-highlighted cells to explore different investment scenarios.
  • In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Oxford Square Capital Corp.
  • Preloaded Information: Access to historical and projected data for precise calculations.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focusing on OXSQ.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for portfolio evaluation of Oxford Square Capital Corp. (OXSQ).
  • Corporate Finance Teams: Assess valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Oxford Square Capital Corp. (OXSQ).
  • Students and Educators: Leverage real-world data to enhance learning and practice in financial modeling.
  • Finance Enthusiasts: Gain insight into how companies like Oxford Square Capital Corp. (OXSQ) are appraised in the financial market.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Oxford Square Capital Corp. (OXSQ) 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 Oxford Square Capital Corp. (OXSQ).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.