|
B. Riley Financial, Inc. (Rily) DCF Valoración de DCF
US | Financial Services | Financial - Conglomerates | 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
B. Riley Financial, Inc. (RILY) Bundle
Ya sea que sea un inversor o un analista, esta calculadora DCF (RILY) es su herramienta de referencia para una valoración precisa. Precedidos con datos reales de B. Riley Financial, Inc., puede ajustar fácilmente los pronósticos y observar los efectos en tiempo real.
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 | 652.1 | 902.7 | 1,740.6 | 1,080.7 | 1,643.6 | 2,241.1 | 3,055.9 | 4,166.9 | 5,681.8 | 7,747.4 |
| Revenue Growth, % | 0 | 38.43 | 92.81 | -37.91 | 52.09 | 36.36 | 36.36 | 36.36 | 36.36 | 36.36 |
| EBITDA | 137.4 | 378.8 | 709.1 | -74.7 | 102.2 | 462.1 | 630.0 | 859.1 | 1,171.4 | 1,597.3 |
| EBITDA, % | 21.07 | 41.97 | 40.74 | -6.91 | 6.22 | 20.62 | 20.62 | 20.62 | 20.62 | 20.62 |
| Depreciation | 533.7 | 565.3 | 1,027.6 | 1,048.7 | 49.6 | 1,360.7 | 1,855.3 | 2,529.8 | 3,449.6 | 4,703.7 |
| Depreciation, % | 81.85 | 62.62 | 59.04 | 97.04 | 3.02 | 60.71 | 60.71 | 60.71 | 60.71 | 60.71 |
| EBIT | -396.3 | -186.5 | -318.5 | -1,123.4 | 52.6 | -880.9 | -1,201.1 | -1,637.8 | -2,233.2 | -3,045.1 |
| EBIT, % | -60.77 | -20.66 | -18.3 | -103.95 | 3.2 | -39.31 | -39.31 | -39.31 | -39.31 | -39.31 |
| Total Cash | 104.3 | 103.6 | 278.9 | 268.6 | 232.0 | 369.6 | 504.0 | 687.2 | 937.1 | 1,277.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 329.5 | 46.5 | 121.9 | 265.3 | 751.8 | 596.0 | 812.7 | 1,108.2 | 1,511.1 | 2,060.4 |
| Account Receivables, % | 50.52 | 5.15 | 7 | 24.55 | 45.74 | 26.59 | 26.59 | 26.59 | 26.59 | 26.59 |
| Inventories | 27.8 | 1.4 | .9 | 101.7 | 110.5 | 92.4 | 126.0 | 171.7 | 234.2 | 319.3 |
| Inventories, % | 4.27 | 0.15896 | 0.05325869 | 9.41 | 6.72 | 4.12 | 4.12 | 4.12 | 4.12 | 4.12 |
| Accounts Payable | 4.5 | 2.7 | 6.3 | 81.4 | 44.6 | 52.0 | 70.9 | 96.6 | 131.7 | 179.6 |
| Accounts Payable, % | 0.68654 | 0.30153 | 0.36345 | 7.53 | 2.71 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 |
| Capital Expenditure | -3.5 | -2.0 | -.7 | -3.9 | -7.7 | -7.3 | -9.9 | -13.6 | -18.5 | -25.2 |
| Capital Expenditure, % | -0.53074 | -0.22654 | -0.03883805 | -0.36255 | -0.46915 | -0.32556 | -0.32556 | -0.32556 | -0.32556 | -0.32556 |
| Tax Rate, % | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 |
| EBITAT | -277.4 | -136.9 | -230.6 | -798.0 | 36.9 | -629.0 | -857.7 | -1,169.5 | -1,594.7 | -2,174.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -99.9 | 733.9 | 725.1 | 77.7 | -453.3 | 905.7 | 756.3 | 1,031.3 | 1,406.2 | 1,917.4 |
| WACC, % | 5.67 | 5.91 | 5.84 | 5.74 | 5.68 | 5.77 | 5.77 | 5.77 | 5.77 | 5.77 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,976.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,956 | |||||||||
| Terminal Value | 51,901 | |||||||||
| Present Terminal Value | 39,210 | |||||||||
| Enterprise Value | 44,186 | |||||||||
| Net Debt | 2,223 | |||||||||
| Equity Value | 41,963 | |||||||||
| Diluted Shares Outstanding, MM | 29 | |||||||||
| Equity Value Per Share | 1,433.89 |
What You Will Get
- Real B. Riley Financial Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on B. Riley Financial’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- 🔍 Real-Life RILY Financials: Pre-filled historical and projected data for B. Riley Financial, Inc. (RILY).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate B. Riley's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize B. Riley's valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- 1. Access the Template: Download and open the Excel file containing B. Riley Financial, Inc.'s (RILY) curated data.
- 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: 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 Confidence: Deliver professional valuation analyses to enhance your decision-making process.
Why Choose This Calculator for B. Riley Financial, Inc. (RILY)?
- Accurate Data: Up-to-date B. Riley financials provide dependable valuation outcomes.
- Customizable: Modify essential variables such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations save you from starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and financial consultants.
- User-Friendly: Streamlined design and clear instructions ensure accessibility for all users.
Who Should Use This Product?
- Finance Students: Master financial analysis techniques and practice with real-world data.
- Academics: Integrate advanced financial models into your teaching or research initiatives.
- Investors: Validate your investment hypotheses and evaluate valuation scenarios for B. Riley Financial, Inc. (RILY).
- Analysts: Enhance your productivity with a customizable financial modeling toolkit.
- Small Business Owners: Understand the analytical approaches used for evaluating companies like B. Riley Financial, Inc. (RILY).
What the Template Contains
- Preloaded RILY Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.