Crown ElectroKinetics Corp. (CRKN) DCF Valuation

Crown ElectroKinetics Corp. (CRKN) DCF Valuation

US | Basic Materials | Chemicals - Specialty | NASDAQ
Crown ElectroKinetics Corp. (CRKN) 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

Crown ElectroKinetics Corp. (CRKN) Bundle

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

TOTAL:

Streamline your analysis and boost precision with our [Symbol] DCF Calculator! Utilizing real data from Crown ElectroKinetics Corp. and customizable assumptions, this powerful tool enables you to forecast, analyze, and value [Company] like a seasoned investor.


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 .5 .1 .0 .0 .2 .1 .0 .0 .0 .0
Revenue Growth, % 0 -80.19 -100 0 0 -45.05 -45.05 -45.05 -45.05 -45.05
EBITDA -7.8 -7.8 -21.8 -14.6 -18.3 .0 .0 .0 .0 .0
EBITDA, % -1537.51 -7757.84 100 100 -11984.31 -20 -20 -20 -20 -20
Depreciation .1 .1 .3 .8 1.4 .1 .0 .0 .0 .0
Depreciation, % 11.06 76.75 100 100 888.24 77.56 77.56 77.56 77.56 77.56
EBIT -7.8 -7.8 -22.1 -15.4 -19.7 .0 .0 .0 .0 .0
EBIT, % -1548.57 -7834.59 100 100 -12872.55 -20 -20 -20 -20 -20
Total Cash .1 .0 6.1 .8 1.1 .1 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .1
Account Receivables, % 4.91 0 100 100 54.25
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 100 100 0 40 40 40 40 40
Accounts Payable .5 1.3 .4 .9 1.5 .1 .0 .0 .0 .0
Accounts Payable, % 102.58 1262.39 100 100 980.39 100 100 100 100 100
Capital Expenditure -.1 .0 -.6 -.8 -2.2 .0 .0 .0 .0 .0
Capital Expenditure, % -21.65 -26.6 100 100 -1420.26 -29.65 -29.65 -29.65 -29.65 -29.65
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -7.8 -7.8 -22.1 -15.4 -19.7 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -7.4 -7.0 -23.4 -15.0 -20.0 -1.4 .0 .0 .0 .0
WACC, % 435.76 435.76 435.76 435.76 435.76 435.76 435.76 435.76 435.76 435.76
PV UFCF
SUM PV UFCF -.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value 0
Net Debt 1
Equity Value -1
Diluted Shares Outstanding, MM 0
Equity Value Per Share -37.45

What You Will Receive

  • Comprehensive Financial Model: Crown ElectroKinetics Corp.’s (CRKN) actual data facilitates accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other critical factors.
  • Real-Time Calculations: Automatic updates provide immediate results as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, allowing repeated use for in-depth forecasts.

Key Features

  • Comprehensive Financial Data: Gain access to precise pre-loaded historical figures and future forecasts for Crown ElectroKinetics Corp. (CRKN).
  • Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth estimates, and profit margins easily.
  • Real-Time Calculations: Enjoy automatic updates to DCF, Net Present Value (NPV), and cash flow evaluations.
  • User-Friendly Dashboard: Clear and concise charts and summaries to help you visualize valuation outcomes.
  • Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Crown ElectroKinetics Corp.'s (CRKN) 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 outcomes.
  • 5. Present with Assurance: Share professional valuation insights to enhance your decision-making.

Why Choose Crown ElectroKinetics Corp. (CRKN) Calculator?

  • Precision: Utilizes real Crown ElectroKinetics financial data for reliable results.
  • Versatility: Built for users to easily adjust and experiment with different inputs.
  • Efficiency: Avoid the complexity of creating a financial model from the ground up.
  • Expert-Level: Crafted with the accuracy and usability expected by industry professionals.
  • Intuitive: Simple to navigate, ideal for users with varying levels of financial expertise.

Who Should Use This Product?

  • Investors: Assess Crown ElectroKinetics Corp.’s (CRKN) true market value before making investment choices.
  • CFOs: Utilize a high-quality DCF model for accurate financial reporting and analysis.
  • Consultants: Easily modify the template for client valuation reports.
  • Entrepreneurs: Discover financial modeling techniques employed by leading companies.
  • Educators: Employ it as a resource to teach valuation methods effectively.

What the Template Contains

  • Historical Data: Includes Crown ElectroKinetics Corp.’s (CRKN) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Crown ElectroKinetics Corp.’s (CRKN) 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 Crown ElectroKinetics Corp.’s (CRKN) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.