|
Agrify Corporation (Agfy) Valation DCF
US | Industrials | Engineering & Construction | NASDAQ
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Agrify Corporation (AGFY) Bundle
Que vous soyez un investisseur ou un analyste, cette calculatrice DCF Agrify Corporation (Agfy) est votre ressource incontournable pour une évaluation précise. Chargé de données réelles d'Agrify, vous pouvez ajuster les prévisions et observer les effets en temps réel.
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 | 4.1 | 12.1 | 59.9 | 58.3 | 16.9 | 22.2 | 29.2 | 38.4 | 50.5 | 66.5 |
| Revenue Growth, % | 0 | 195.67 | 395.23 | -2.67 | -71.05 | 31.57 | 31.57 | 31.57 | 31.57 | 31.57 |
| EBITDA | -3.1 | -12.1 | -31.0 | -118.9 | -18.3 | -19.0 | -25.0 | -32.8 | -43.2 | -56.8 |
| EBITDA, % | -75.54 | -100.35 | -51.77 | -204.13 | -108.25 | -85.46 | -85.46 | -85.46 | -85.46 | -85.46 |
| Depreciation | .0 | .4 | 1.3 | 3.0 | 1.9 | 1.0 | 1.3 | 1.7 | 2.3 | 3.0 |
| Depreciation, % | 0.24462 | 3.37 | 2.19 | 5.23 | 11.24 | 4.45 | 4.45 | 4.45 | 4.45 | 4.45 |
| EBIT | -3.1 | -12.5 | -32.3 | -122.0 | -20.2 | -19.1 | -25.1 | -33.0 | -43.4 | -57.2 |
| EBIT, % | -75.78 | -103.71 | -53.96 | -209.37 | -119.49 | -85.95 | -85.95 | -85.95 | -85.95 | -85.95 |
| Total Cash | .2 | 8.1 | 56.6 | 10.9 | .4 | 8.3 | 11.0 | 14.4 | 19.0 | 25.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 4.2 | 7.2 | 1.5 | 1.8 | 2.7 | 3.5 | 4.6 | 6.1 | 8.0 |
| Account Receivables, % | 0 | 34.6 | 12.07 | 2.56 | 10.72 | 11.99 | 11.99 | 11.99 | 11.99 | 11.99 |
| Inventories | 2.5 | 5.2 | 20.5 | 5.9 | 19.1 | 11.0 | 14.5 | 19.0 | 25.1 | 33.0 |
| Inventories, % | 60.69 | 42.77 | 34.24 | 10.11 | 113.2 | 49.56 | 49.56 | 49.56 | 49.56 | 49.56 |
| Accounts Payable | .9 | .7 | 9.2 | 20.5 | 20.8 | 7.9 | 10.4 | 13.6 | 18.0 | 23.6 |
| Accounts Payable, % | 21.28 | 5.73 | 15.29 | 35.26 | 123.11 | 35.51 | 35.51 | 35.51 | 35.51 | 35.51 |
| Capital Expenditure | -.2 | -.1 | -2.3 | -8.1 | -.1 | -1.1 | -1.4 | -1.8 | -2.4 | -3.2 |
| Capital Expenditure, % | -4.5 | -1.13 | -3.88 | -13.96 | -0.34977 | -4.76 | -4.76 | -4.76 | -4.76 | -4.76 |
| Tax Rate, % | -0.00536251 | -0.00536251 | -0.00536251 | -0.00536251 | -0.00536251 | -0.00536251 | -0.00536251 | -0.00536251 | -0.00536251 | -0.00536251 |
| EBITAT | -3.1 | -17.8 | -32.3 | -121.9 | -20.2 | -19.1 | -25.1 | -33.0 | -43.4 | -57.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4.9 | -24.5 | -43.2 | -95.3 | -31.6 | -24.8 | -27.0 | -35.5 | -46.8 | -61.5 |
| WACC, % | 8.39 | 8.39 | 8.39 | 8.39 | 8.39 | 8.39 | 8.39 | 8.39 | 8.39 | 8.39 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -148.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -63 | |||||||||
| Terminal Value | -982 | |||||||||
| Present Terminal Value | -656 | |||||||||
| Enterprise Value | -805 | |||||||||
| Net Debt | 23 | |||||||||
| Equity Value | -828 | |||||||||
| Diluted Shares Outstanding, MM | 0 | |||||||||
| Equity Value Per Share | -8,327.26 |
What You Will Get
- Genuine Agrify Data: Preloaded financials – encompassing revenue to EBIT – derived from actual and projected figures.
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Agrify Corporation’s fair value.
- Flexible Excel Template: Designed for quick edits, scenario testing, and comprehensive projections.
- Time-Saving and Precise: Avoid constructing models from the ground up while ensuring accuracy and adaptability.
Key Features
- Accurate Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts for Agrify Corporation (AGFY).
- Adjustable Forecast Parameters: Modify highlighted cells to tailor WACC, growth rates, and profit margins to your analysis.
- Real-Time Calculations: Benefit from automatic updates to DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: Utilize user-friendly charts and summaries for a clear view of your valuation insights.
- Designed for All Skill Levels: A straightforward, intuitive layout suitable for investors, CFOs, and consultants alike.
How It Works
- 1. Access the Template: Download and open the Excel file containing Agrify Corporation’s (AGFY) preloaded data.
- 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Present with Confidence: Deliver professional valuation insights to enhance your decision-making.
Why Choose Agrify Corporation (AGFY) Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses seamlessly integrated.
- Flexible Inputs: Modify highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Agrify's intrinsic value and Net Present Value.
- Preloaded Information: Access historical and projected data for reliable analysis.
- Expert-Level Tool: Perfect for financial analysts, investors, and business advisors.
Who Should Use This Product?
- Investors: Evaluate Agrify Corporation’s (AGFY) market value before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts for Agrify.
- Startup Founders: Understand the valuation strategies of established companies like Agrify Corporation.
- Consultants: Create comprehensive valuation reports for clients involving Agrify Corporation.
- Students and Educators: Utilize real-time data from Agrify to explore and instruct valuation practices.
What the Agrify Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Agrify Corporation (AGFY).
- Real-World Data: Agrify's historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Agrify's performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Agrify Corporation (AGFY).
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results related to Agrify Corporation (AGFY).
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.