|
Stryve Foods, Inc. (Snax) Valoración de DCF
US | Consumer Defensive | Packaged Foods | 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
Stryve Foods, Inc. (SNAX) Bundle
¡Simplifique la valoración de Stryve Foods, Inc. (Snax) con esta calculadora DCF personalizable! Con Real Stryve Foods, Inc. (Snax) financieras y entradas de pronóstico ajustables, puede probar escenarios y descubrir Stryve Foods, Inc. (Snax) Valor razonable en minutos.
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 | 10.8 | 17.0 | 30.1 | 29.9 | 17.7 | 21.8 | 27.0 | 33.3 | 41.0 | 50.6 |
| Revenue Growth, % | 0 | 57.87 | 76.93 | -0.4507 | -40.86 | 23.37 | 23.37 | 23.37 | 23.37 | 23.37 |
| EBITDA | 2.9 | -13.0 | -27.3 | -30.1 | -12.8 | -13.7 | -16.9 | -20.8 | -25.7 | -31.7 |
| EBITDA, % | 26.48 | -76.2 | -90.79 | -100.64 | -72.2 | -62.54 | -62.54 | -62.54 | -62.54 | -62.54 |
| Depreciation | 1.1 | 1.3 | 1.6 | 2.2 | 2.6 | 2.0 | 2.4 | 3.0 | 3.7 | 4.6 |
| Depreciation, % | 10.12 | 7.59 | 5.39 | 7.29 | 14.8 | 9.04 | 9.04 | 9.04 | 9.04 | 9.04 |
| EBIT | 1.8 | -14.2 | -28.9 | -32.3 | -15.4 | -15.3 | -18.9 | -23.3 | -28.8 | -35.5 |
| EBIT, % | 16.36 | -83.78 | -96.18 | -107.92 | -87 | -70.12 | -70.12 | -70.12 | -70.12 | -70.12 |
| Total Cash | .4 | .6 | 2.2 | .6 | .4 | .8 | 1.0 | 1.2 | 1.5 | 1.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .7 | 2.9 | 2.5 | 2.1 | 1.5 | 1.8 | 2.2 | 2.8 | 3.4 |
| Account Receivables, % | 0 | 3.99 | 9.64 | 8.31 | 11.81 | 6.75 | 6.75 | 6.75 | 6.75 | 6.75 |
| Inventories | 1.8 | 3.4 | 7.2 | 8.3 | 5.2 | 5.1 | 6.3 | 7.8 | 9.6 | 11.9 |
| Inventories, % | 16.38 | 19.84 | 23.99 | 27.58 | 29.36 | 23.43 | 23.43 | 23.43 | 23.43 | 23.43 |
| Accounts Payable | 3.1 | 3.8 | 3.1 | 3.0 | 4.5 | 4.2 | 5.2 | 6.5 | 8.0 | 9.8 |
| Accounts Payable, % | 28.87 | 22.58 | 10.3 | 10.05 | 25.18 | 19.4 | 19.4 | 19.4 | 19.4 | 19.4 |
| Capital Expenditure | -1.3 | -1.0 | -1.4 | -3.8 | -.1 | -1.6 | -2.0 | -2.4 | -3.0 | -3.7 |
| Capital Expenditure, % | -12.3 | -6.16 | -4.77 | -12.55 | -0.563 | -7.27 | -7.27 | -7.27 | -7.27 | -7.27 |
| Tax Rate, % | -0.00506827 | -0.00506827 | -0.00506827 | -0.00506827 | -0.00506827 | -0.00506827 | -0.00506827 | -0.00506827 | -0.00506827 | -0.00506827 |
| EBITAT | -.3 | -16.9 | -29.0 | -32.2 | -15.4 | -12.2 | -15.1 | -18.6 | -23.0 | -28.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | .8 | -18.3 | -35.6 | -34.5 | -8.0 | -11.4 | -15.2 | -18.7 | -23.1 | -28.5 |
| WACC, % | 0.55779 | 14.83 | 14.83 | 14.79 | 14.83 | 11.97 | 11.97 | 11.97 | 11.97 | 11.97 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -66.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -29 | |||||||||
| Terminal Value | -292 | |||||||||
| Present Terminal Value | -166 | |||||||||
| Enterprise Value | -232 | |||||||||
| Net Debt | 24 | |||||||||
| Equity Value | -256 | |||||||||
| Diluted Shares Outstanding, MM | 2 | |||||||||
| Equity Value Per Share | -115.58 |
What You Will Get
- Real Stryve Foods Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Stryve Foods, Inc. (SNAX).
- Full Customization: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Stryve Foods’ fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to Stryve Foods, Inc. (SNAX).
- Time-Saving and Accurate: Avoid the hassle of building models from scratch while ensuring precision and flexibility.
Key Features
- Customizable Growth Metrics: Adjust essential variables such as sales growth, profit margins, and investment levels.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value, and additional financial metrics.
- High-Precision Analysis: Incorporates Stryve Foods' actual financial data for accurate valuation results.
- Streamlined Scenario Testing: Easily explore various assumptions and analyze their impacts on outcomes.
- Efficiency Booster: Save time by avoiding the creation of intricate valuation models from the ground up.
How It Works
- Step 1: Download the prebuilt Excel template containing Stryve Foods, Inc. (SNAX) 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 updated results, including the intrinsic value of Stryve Foods, Inc. (SNAX).
- Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.
Why Choose This Calculator for Stryve Foods, Inc. (SNAX)?
- Accurate Data: Access to real Stryve Foods financials ensures dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations remove the hassle of starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants focused on Stryve Foods.
- User-Friendly: An intuitive design and step-by-step guidance simplify usage for everyone.
Who Should Use This Product?
- Individual Investors: Gain insights to make informed decisions about buying or selling Stryve Foods stock (SNAX).
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Stryve Foods (SNAX).
- Consultants: Provide clients with accurate and timely valuation insights related to Stryve Foods (SNAX).
- Business Owners: Learn how companies like Stryve Foods (SNAX) are valued to inform your own business strategies.
- Finance Students: Master valuation techniques through the analysis of real-world data from Stryve Foods (SNAX).
What the Template Contains
- Preloaded SNAX 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.