|
De dónde proviene la comida, Inc. (WFCF) DCF Valoración
US | Technology | Software - Application | 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
Where Food Comes From, Inc. (WFCF) Bundle
¡Agilice su análisis y mejore la precisión con nuestra calculadora DCF de WFCF (Donde Proviene, Inc.) DCF! Utilizando datos reales de la empresa y supuestos personalizables, esta herramienta le permite pronosticar, evaluar y evaluar WFCF como un inversor experto.
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 | 20.8 | 20.1 | 21.9 | 24.8 | 25.1 | 26.4 | 27.8 | 29.2 | 30.6 | 32.2 |
Revenue Growth, % | 0 | -3.36 | 9.24 | 13.28 | 1.17 | 5.08 | 5.08 | 5.08 | 5.08 | 5.08 |
EBITDA | 2.4 | 2.9 | 3.1 | 3.5 | 3.3 | 3.6 | 3.7 | 3.9 | 4.1 | 4.3 |
EBITDA, % | 11.55 | 14.23 | 14.14 | 14.2 | 13.25 | 13.48 | 13.48 | 13.48 | 13.48 | 13.48 |
Depreciation | 1.1 | 1.0 | .8 | .7 | .6 | 1.0 | 1.1 | 1.1 | 1.2 | 1.2 |
Depreciation, % | 5.28 | 4.97 | 3.64 | 2.86 | 2.52 | 3.85 | 3.85 | 3.85 | 3.85 | 3.85 |
EBIT | 1.3 | 1.9 | 2.3 | 2.8 | 2.7 | 2.5 | 2.7 | 2.8 | 2.9 | 3.1 |
EBIT, % | 6.27 | 9.26 | 10.5 | 11.35 | 10.73 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 |
Total Cash | 2.9 | 4.4 | 5.4 | 4.4 | 2.6 | 4.7 | 4.9 | 5.2 | 5.4 | 5.7 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 2.5 | 2.5 | 2.2 | 2.2 | 2.1 | 2.7 | 2.9 | 3.0 | 3.2 | 3.3 |
Account Receivables, % | 12.11 | 12.49 | 9.93 | 8.74 | 8.47 | 10.35 | 10.35 | 10.35 | 10.35 | 10.35 |
Inventories | .0 | .0 | .8 | .9 | 1.1 | .6 | .6 | .7 | .7 | .7 |
Inventories, % | 0.000004813613 | 0 | 3.5 | 3.57 | 4.41 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 |
Accounts Payable | 1.0 | .6 | .4 | .6 | .6 | .8 | .8 | .9 | .9 | 1.0 |
Accounts Payable, % | 4.92 | 3.23 | 2.04 | 2.58 | 2.26 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 |
Capital Expenditure | -.4 | -.5 | -.2 | -.3 | -.1 | -.4 | -.4 | -.4 | -.4 | -.4 |
Capital Expenditure, % | -1.78 | -2.31 | -0.97118 | -1.07 | -0.58882 | -1.34 | -1.34 | -1.34 | -1.34 | -1.34 |
Tax Rate, % | 29.79 | 29.79 | 29.79 | 29.79 | 29.79 | 29.79 | 29.79 | 29.79 | 29.79 | 29.79 |
EBITAT | .9 | 1.4 | 1.9 | 2.0 | 1.9 | 1.9 | 2.0 | 2.1 | 2.2 | 2.3 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | .1 | 1.6 | 1.8 | 2.5 | 2.1 | 2.7 | 2.5 | 2.7 | 2.8 | 2.9 |
WACC, % | 6.77 | 6.78 | 6.8 | 6.78 | 6.78 | 6.78 | 6.78 | 6.78 | 6.78 | 6.78 |
PV UFCF | ||||||||||
SUM PV UFCF | 11.1 | |||||||||
Long Term Growth Rate, % | 4.00 | |||||||||
Free cash flow (T + 1) | 3 | |||||||||
Terminal Value | 110 | |||||||||
Present Terminal Value | 79 | |||||||||
Enterprise Value | 90 | |||||||||
Net Debt | 0 | |||||||||
Equity Value | 90 | |||||||||
Diluted Shares Outstanding, MM | 6 | |||||||||
Equity Value Per Share | 16.21 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-loaded financial data for WFCF (Where Food Comes From, Inc.).
- Actual Market Data: Historical figures and future projections (highlighted in the yellow cells).
- Adjustable Forecasts: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect WFCF's valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Interface: Organized for clarity and simplicity, complete with step-by-step guidance.
Key Features
- Customizable Input Variables: Adjust essential metrics such as sales growth, profit margins, and operational expenses.
- Instant DCF Valuation: Provides immediate calculations of intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages Where Food Comes From, Inc.'s (WFCF) actual financial data for reliable valuation results.
- Streamlined Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download: Obtain the pre-formatted Excel file containing Where Food Comes From, Inc.'s (WFCF) financial data.
- Customize: Tailor forecasts such as revenue growth, EBITDA %, and WACC to your preferences.
- Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and instantly compare the results.
- Make Decisions: Leverage the valuation outcomes to inform your investment approach.
Why Choose Where Food Comes From, Inc. (WFCF)?
- Enhance Transparency: Gain insights into the origin of your food products with our comprehensive tracking.
- Boost Consumer Trust: Reliable certification processes help build confidence in food sourcing.
- Fully Customizable Solutions: Tailor our services to meet your specific food safety and quality assurance needs.
- Data-Driven Insights: Utilize clear reporting and analytics to make informed decisions.
- Industry Expertise: Trusted by leading brands, we prioritize quality and compliance in the food supply chain.
Who Should Use This Product?
- Investors: Accurately evaluate Where Food Comes From, Inc.'s (WFCF) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial analysis and reporting related to WFCF.
- Consultants: Efficiently customize the template for valuation reports tailored to clients interested in WFCF.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies in the food industry.
- Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to WFCF.
What the Template Contains
- Preloaded WFCF 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.