|
Datchat, Inc. (DATS) Évaluation DCF |
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
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
DatChat, Inc. (DATS) Bundle
Découvrez le véritable potentiel de Datchat, Inc. (DATS) avec notre calculatrice avancée DCF! Ajustez les hypothèses essentielles, explorez divers scénarios et évaluez comment les différents changements affectent l'évaluation de Datchat, Inc. (DATS) - le tout dans un modèle Excel pratique.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Revenue Growth, % | 0 | 0 | 939.69 | -98.55 | -35.12 | -8.42 | -8.42 | -8.42 | -8.42 | -8.42 |
| EBITDA | .1 | -10.8 | -10.9 | -8.3 | -5.2 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 100 | -242595.43 | -23691.95 | -1237351.19 | -1188990.83 | -60 | -60 | -60 | -60 | -60 |
| Depreciation | 1.1 | .0 | .2 | .1 | .1 | .0 | .0 | .0 | .0 | .0 |
| Depreciation, % | 100 | 1024.52 | 383.62 | 13317.26 | 22272.02 | 100 | 100 | 100 | 100 | 100 |
| EBIT | -1.0 | -10.8 | -11.1 | -8.4 | -5.3 | .0 | .0 | .0 | .0 | .0 |
| EBIT, % | 100 | -243619.96 | -24075.57 | -1250668.45 | -1211262.84 | -60 | -60 | -60 | -60 | -60 |
| Total Cash | .7 | 20.2 | 12.7 | 6.2 | 4.1 | .0 | .0 | .0 | .0 | .0 |
| Total Cash, percent | .0 | .5 | .0 | .9 | 1.0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 100 | 6.25 | 0.83092 | 27.23 | 47.48 | 36.36 | 36.36 | 36.36 | 36.36 | 36.36 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 100 | 0 | 0 | 0 | 0 | 20 | 20 | 20 | 20 | 20 |
| Accounts Payable | .1 | .5 | .4 | .3 | .6 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 100 | 11631.92 | 875.49 | 48030.06 | 144546.56 | 100 | 100 | 100 | 100 | 100 |
| Capital Expenditure | .0 | -.1 | -.3 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 100 | -1260.72 | -600.94 | -7363.84 | 0 | -60 | -60 | -60 | -60 | -60 |
| Tax Rate, % | 15.64 | 15.64 | 15.64 | 15.64 | 15.64 | 15.64 | 15.64 | 15.64 | 15.64 | 15.64 |
| EBITAT | -1.0 | -10.8 | -11.1 | -8.4 | -4.5 | .0 | .0 | .0 | .0 | .0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | .2 | -10.4 | -11.3 | -8.4 | -4.1 | -.6 | .0 | .0 | .0 | .0 |
| WACC, % | 13.1 | 13.1 | 13.1 | 13.1 | 13.1 | 13.1 | 13.1 | 13.1 | 13.1 | 13.1 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 0 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | -1 | |||||||||
| Net Debt | -1 | |||||||||
| Equity Value | 1 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | 0.22 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real DATS financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the highlighted cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect DatChat’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step guidance.
Key Features
- Real-Time DATS Data: Pre-loaded with DatChat’s historical metrics and future projections.
- Completely Customizable Parameters: Modify user engagement, revenue streams, growth rates, and operational costs.
- Interactive Valuation Framework: Automatic recalculations of Net Present Value (NPV) and intrinsic worth based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to explore different valuation results.
- Intuitive User Interface: Clean, organized, and tailored for both experts and newcomers.
How It Works
- Step 1: Download the Excel file for DatChat, Inc. (DATS).
- Step 2: Review DatChat's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as user growth, operating expenses, and market penetration rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the results and leverage the outputs for informed investment decisions.
Why Choose DatChat, Inc. (DATS)?
- Innovative Technology: Leverage cutting-edge solutions for enhanced communication and privacy.
- Boost Security: Advanced encryption methods protect your data and conversations.
- User-Friendly Interface: Intuitive design ensures a seamless experience for all users.
- Scalable Solutions: Adaptable features cater to both individual and enterprise needs.
- Backed by Expertise: Developed by a team of industry professionals committed to excellence.
Who Should Use This Product?
- Investors: Accurately assess DatChat, Inc.'s (DATS) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and strategic analysis.
- Consultants: Easily customize the template for client valuation reports.
- Entrepreneurs: Obtain insights into financial modeling practices employed by leading tech companies.
- Educators: Employ it as a teaching resource to illustrate valuation techniques.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for DatChat, Inc. (DATS).
- Real-World Data: Historical and projected financials for DatChat, Inc. (DATS) preloaded for in-depth 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 DatChat, Inc. (DATS).
- Key Ratios: Integrated analysis covering profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Interactive charts and tables providing clear, actionable results for DatChat, Inc. (DATS).
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.