Smart Powerr Corp. (CREG) DCF Valuation

Smart Powerr Corp. (CREG) Évaluation DCF

CN | Utilities | Renewable Utilities | NASDAQ
Smart Powerr Corp. (CREG) DCF Valuation
  • 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

Smart Powerr Corp. (CREG) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL: $121 $71

Évaluez les perspectives financières de Smart Powerr Corp. avec une précision experte! Cette calculatrice DCF (CREG) fournit des données financières pré-remplies tout en vous permettant la flexibilité de modifier la croissance des revenus, le WACC, les marges et d'autres hypothèses essentielles pour s'aligner sur vos projections.


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 .9 .0 .0 .0 .0 0.0 0.0 0.0 0.0 0.0
Revenue Growth, % 0.00 -100.00 0.00 0.00 0.00 -25.00 -25.00 -25.00 -25.00 -25.00
EBITDA -8.8 -.3 -9.1 -3.9 -.8 0.0 0.0 0.0 0.0 0.0
EBITDA, % -1014.74 100.00 100.00 100.00 100.00 60.00 60.00 60.00 60.00 60.00
Depreciation .0 -5.8 .1 .1 .0 0.0 0.0 0.0 0.0 0.0
Depreciation, % 0.24 100.00 100.00 100.00 100.00 80.05 80.05 80.05 80.05 80.05
EBIT -8.8 5.5 -9.2 -3.9 -.8 0.0 0.0 0.0 0.0 0.0
EBIT, % -1014.98 100.00 100.00 100.00 100.00 0.00 0.00 0.00 0.00 0.00
Total Cash 16.2 107.8 152.0 138.8 .0 0.0 0.0 0.0 0.0 0.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 42.1 .3 .9 .2 69.0
Account Receivables, % 4849.81 100.00 100.00 100.00 100.00
Inventories .1 .0 -.2 .0 .0 0.0 0.0 0.0 0.0 0.0
Inventories, % 6.91 100.00 100.00 100.00 100.00 81.38 81.38 81.38 81.38 81.38
Accounts Payable 2.2 .1 .1 .1 .1 0.0 0.0 0.0 0.0 0.0
Accounts Payable, % 253.65 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00
Capital Expenditure .0 .0 .0 .0 .0 0.0 0.0 0.0 0.0 0.0
Capital Expenditure, % 0.00 100.00 100.00 100.00 100.00 0.00 0.00 0.00 0.00 0.00
Tax Rate, % 26.14 180.00 1.09 -2.56 -12.50 38.43 38.43 38.43 38.43 38.43
EBITAT -6.5 -4.4 -9.1 -4.0 -.9 0.0 0.0 0.0 0.0 0.0
Depreciation 0.0 -5.8 0.1 0.1 0.0 0.0 0.0 0.0 0.0 0.0
Changes in Account Receivables 69.0 0.0 0.0 0.0 0.0
Changes in Inventories 0.0 0.0 0.0 0.0 0.0
Changes in Accounts Payable -0.1 0.0 0.0 0.0 0.0
Capital Expenditure 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
UFCF -46.5 29.4 -9.4 -3.5 -69.7 68.9 0.0 0.0 0.0 0.0
WACC, % 4.43 2.09 5.23 5.24 5.24 4.45 4.45 4.45 4.45 4.45
PV UFCF 66.0
SUM PV UFCF 66.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0.0
Terminal Value 0.0
Present Terminal Value 0.0
Enterprise Value 66.0
Net Debt 16.0
Equity Value 50.0
Diluted Shares Outstanding, MM 8.0
Equity Value Per Share 6.25

What You Will Receive

  • Comprehensive Financial Model: Smart Powerr Corp.'s (CREG) actual data supports accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential parameters.
  • Real-Time Calculations: Automatic updates provide instant results as you adjust inputs.
  • Professional-Grade Template: An expertly crafted Excel file ready for investor presentations.
  • Adaptable and Reusable: Designed for versatility, allowing for repeated application in detailed projections.

Key Features

  • Customizable Energy Metrics: Adjust essential inputs such as energy production estimates, operational costs, and market demand.
  • Instant Renewable Valuation: Automatically computes intrinsic value, NPV, and other key financial metrics.
  • Industry-Leading Precision: Leverages Smart Powerr Corp.'s (CREG) actual performance data for accurate valuation results.
  • Effortless Scenario Planning: Explore various assumptions and evaluate results with ease.
  • Efficiency Booster: Streamlines the valuation process, removing the need to create intricate models from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Smart Powerr Corp. (CREG) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Smart Powerr Corp. (CREG)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose Smart Powerr Corp. (CREG) Calculator?

  • Precision: Utilizes real Smart Powerr Corp. financial data for precise calculations.
  • Versatility: Tailored for users to easily adjust and experiment with various inputs.
  • Efficiency: Eliminate the need to create a financial model from the ground up.
  • High-Quality: Crafted with the expertise and accuracy expected at the CFO level.
  • Intuitive: Simple to navigate, suitable for users with all levels of financial modeling knowledge.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Smart Powerr Corp. (CREG) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Smart Powerr Corp. (CREG).
  • Consultants: Deliver professional valuation insights on Smart Powerr Corp. (CREG) to clients quickly and accurately.
  • Business Owners: Understand how companies like Smart Powerr Corp. (CREG) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Smart Powerr Corp. (CREG).

What the Template Contains

  • Historical Data: Includes Smart Powerr Corp.'s (CREG) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Smart Powerr Corp.'s (CREG) 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 Smart Powerr Corp.'s (CREG) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


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.