|
Blade Air Mobility, Inc. (BLDE) DCF Valuation
US | Industrials | Airlines, Airports & Air Services | 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
Blade Air Mobility, Inc. (BLDE) Bundle
Simplify Blade Air Mobility, Inc. (BLDE) valuation with this customizable DCF Calculator! Featuring real Blade Air Mobility, Inc. (BLDE) financials and adjustable forecast inputs, you can test scenarios and uncover Blade Air Mobility, Inc. (BLDE) fair value in minutes.
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 | 31.2 | 23.4 | 50.5 | 146.1 | 225.2 | 354.2 | 557.2 | 876.5 | 1,378.8 | 2,169.0 |
| Revenue Growth, % | 0 | -24.88 | 115.61 | 189.2 | 54.11 | 57.31 | 57.31 | 57.31 | 57.31 | 57.31 |
| EBITDA | -11.1 | -9.6 | -4.0 | -69.9 | -68.1 | -115.2 | -181.2 | -285.1 | -448.5 | -705.5 |
| EBITDA, % | -35.48 | -41.11 | -7.98 | -47.81 | -30.25 | -32.53 | -32.53 | -32.53 | -32.53 | -32.53 |
| Depreciation | .5 | .5 | .6 | -16.3 | 7.1 | -2.2 | -3.4 | -5.4 | -8.5 | -13.4 |
| Depreciation, % | 1.51 | 2.24 | 1.18 | -11.18 | 3.16 | -0.61722 | -0.61722 | -0.61722 | -0.61722 | -0.61722 |
| EBIT | -11.5 | -10.2 | -4.6 | -53.5 | -75.2 | -113.0 | -177.8 | -279.7 | -440.0 | -692.1 |
| EBIT, % | -37 | -43.35 | -9.16 | -36.63 | -33.41 | -31.91 | -31.91 | -31.91 | -31.91 | -31.91 |
| Total Cash | 276.3 | 12.2 | 282.0 | 194.0 | 166.1 | 301.6 | 474.4 | 746.2 | 1,173.9 | 1,846.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 1.1 | 5.5 | 10.9 | 21.0 | 23.0 | 36.1 | 56.8 | 89.4 | 140.6 |
| Account Receivables, % | 0 | 4.66 | 10.98 | 7.44 | 9.33 | 6.48 | 6.48 | 6.48 | 6.48 | 6.48 |
| Inventories | .0 | .1 | .9 | 1.1 | .0 | 2.1 | 3.3 | 5.2 | 8.2 | 13.0 |
| Inventories, % | 0 | 0.48647 | 1.73 | 0.77128 | 0 | 0.59712 | 0.59712 | 0.59712 | 0.59712 | 0.59712 |
| Accounts Payable | .0 | .8 | 4.4 | 16.5 | .0 | 16.6 | 26.1 | 41.1 | 64.6 | 101.6 |
| Accounts Payable, % | 0 | 3.31 | 8.8 | 11.32 | 0 | 4.69 | 4.69 | 4.69 | 4.69 | 4.69 |
| Capital Expenditure | -.9 | -.4 | -.8 | -.7 | -2.1 | -5.2 | -8.2 | -12.9 | -20.3 | -32.0 |
| Capital Expenditure, % | -2.74 | -1.61 | -1.59 | -0.49959 | -0.93658 | -1.47 | -1.47 | -1.47 | -1.47 | -1.47 |
| Tax Rate, % | 2.55 | 2.55 | 2.55 | 2.55 | 2.55 | 2.55 | 2.55 | 2.55 | 2.55 | 2.55 |
| EBITAT | -11.5 | -10.2 | -4.2 | -52.1 | -73.3 | -109.9 | -173.0 | -272.1 | -428.0 | -673.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -11.9 | -10.4 | -6.0 | -62.6 | -93.8 | -104.8 | -189.5 | -298.0 | -468.8 | -737.5 |
| WACC, % | 5.33 | 5.33 | 5.3 | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,475.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -752 | |||||||||
| Terminal Value | -22,664 | |||||||||
| Present Terminal Value | -17,491 | |||||||||
| Enterprise Value | -18,966 | |||||||||
| Net Debt | -3 | |||||||||
| Equity Value | -18,963 | |||||||||
| Diluted Shares Outstanding, MM | 74 | |||||||||
| Equity Value Per Share | -257.91 |
What You Will Receive
- Pre-Filled Financial Model: Blade Air Mobility's actual data facilitates accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Instantaneous Calculations: Automatic updates provide real-time results as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.
Key Features
- 🔍 Real-Life BLDE Financials: Pre-filled historical and projected data for Blade Air Mobility, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Blade Air Mobility’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Blade Air Mobility’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Obtain the pre-formatted Excel file containing Blade Air Mobility's financial data.
- Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare the results.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Choose Blade Air Mobility, Inc. (BLDE)?
- Innovative Solutions: Experience cutting-edge technology in air mobility for a sustainable future.
- Enhanced Efficiency: Streamlined operations and advanced logistics to optimize travel time.
- Customizable Services: Tailor air mobility solutions to meet your specific needs and preferences.
- User-Friendly Experience: Intuitive interfaces and support make it easy to navigate our offerings.
- Endorsed by Industry Leaders: Trusted by experts in aviation and transportation for our commitment to excellence.
Who Should Use Blade Air Mobility, Inc. (BLDE)?
- Aviation Investors: Make informed decisions with a cutting-edge valuation tool tailored for the air mobility sector.
- Financial Analysts: Streamline your analysis with a customizable DCF model specifically designed for aviation companies.
- Consultants: Effortlessly modify the template for impactful client presentations or detailed reports.
- Aviation Enthusiasts: Enhance your knowledge of valuation methods with real-world case studies from the air mobility industry.
- Educators and Students: Utilize it as a hands-on learning resource in aviation finance courses.
What the Template Contains
- Historical Data: Includes Blade Air Mobility’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Blade Air Mobility’s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Blade Air Mobility’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.