|
Datasea Inc. (DTSS) 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
Datasea Inc. (DTSS) Bundle
Gagnez du temps et augmentez la précision avec notre calculatrice DCF (DTSS)! En utilisant des données Real Datasea Inc. et des hypothèses personnalisables, cet outil vous permet de prévoir, analyser et de valeur Datasea Inc. comme un investisseur chevronné.
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 | 1.4 | .2 | 17.1 | 7.0 | 24.0 | 27.2 | 30.8 | 35.0 | 39.7 | 45.0 |
| Revenue Growth, % | 0 | -87.62 | 9652.83 | -58.75 | 240.31 | 13.41 | 13.41 | 13.41 | 13.41 | 13.41 |
| EBITDA | -1.8 | -4.7 | -6.7 | -7.5 | -11.6 | -21.1 | -23.9 | -27.1 | -30.7 | -34.9 |
| EBITDA, % | -126.86 | -2661.93 | -38.99 | -106.21 | -48.51 | -77.5 | -77.5 | -77.5 | -77.5 | -77.5 |
| Depreciation | .1 | .2 | .6 | .7 | .5 | 6.7 | 7.6 | 8.6 | 9.8 | 11.1 |
| Depreciation, % | 7.8 | 113.76 | 3.38 | 9.96 | 2.06 | 24.64 | 24.64 | 24.64 | 24.64 | 24.64 |
| EBIT | -1.9 | -4.9 | -7.2 | -8.2 | -12.1 | -21.4 | -24.2 | -27.5 | -31.2 | -35.3 |
| EBIT, % | -134.65 | -2775.69 | -42.37 | -116.17 | -50.57 | -78.59 | -78.59 | -78.59 | -78.59 | -78.59 |
| Total Cash | 1.1 | .0 | .2 | .0 | .2 | 5.7 | 6.5 | 7.4 | 8.4 | 9.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .3 | .3 | .3 | .7 | 5.9 | 6.7 | 7.6 | 8.6 | 9.7 |
| Account Receivables, % | 0.07909357 | 163.69 | 1.52 | 3.63 | 3 | 21.64 | 21.64 | 21.64 | 21.64 | 21.64 |
| Inventories | .1 | .2 | .2 | .2 | .2 | 6.1 | 7.0 | 7.9 | 8.9 | 10.1 |
| Inventories, % | 7.44 | 110.92 | 1.24 | 3.43 | 0.64057 | 22.55 | 22.55 | 22.55 | 22.55 | 22.55 |
| Accounts Payable | .0 | .2 | .2 | 1.0 | 1.1 | 6.7 | 7.6 | 8.6 | 9.8 | 11.1 |
| Accounts Payable, % | 3.32 | 99.76 | 1.16 | 14.27 | 4.49 | 24.6 | 24.6 | 24.6 | 24.6 | 24.6 |
| Capital Expenditure | -.3 | -.2 | -1.1 | -.1 | -.2 | -6.9 | -7.8 | -8.8 | -10.0 | -11.4 |
| Capital Expenditure, % | -21.69 | -96.32 | -6.45 | -1.2 | -0.70038 | -25.27 | -25.27 | -25.27 | -25.27 | -25.27 |
| Tax Rate, % | 6.91 | 6.91 | 6.91 | 6.91 | 6.91 | 6.91 | 6.91 | 6.91 | 6.91 | 6.91 |
| EBITAT | -1.9 | -4.6 | -6.6 | -8.0 | -11.3 | -20.4 | -23.2 | -26.3 | -29.8 | -33.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2.2 | -4.8 | -7.1 | -6.6 | -11.3 | -26.1 | -24.1 | -27.3 | -30.9 | -35.1 |
| WACC, % | 5.59 | 5.55 | 5.52 | 5.57 | 5.53 | 5.55 | 5.55 | 5.55 | 5.55 | 5.55 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -121.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -36 | |||||||||
| Terminal Value | -1,007 | |||||||||
| Present Terminal Value | -769 | |||||||||
| Enterprise Value | -890 | |||||||||
| Net Debt | 1 | |||||||||
| Equity Value | -891 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | -343.10 |
What You Will Get
- Comprehensive DTSS Financials: Access to both historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Explore various scenarios to assess Datasea Inc.'s future performance.
- User-Friendly Interface: Designed for professionals while remaining approachable for newcomers.
Key Features
- Comprehensive Data: Datasea Inc.'s (DTSS) extensive historical performance metrics and projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
- Real-Time Insights: Instantly view Datasea Inc.'s (DTSS) intrinsic value as it updates live.
- Intuitive Visualizations: Interactive dashboard charts illustrate valuation outcomes and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- 1. Access the Template: Download and open the Excel file containing Datasea Inc.'s (DTSS) preloaded data.
- 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV for you.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making.
Why Choose Datasea Inc. (DTSS)?
- Innovative Solutions: Offers cutting-edge data management and analytics tools tailored for modern businesses.
- Flexible Features: Easily modify settings to align with your specific data processing needs.
- In-Depth Analysis: Provides comprehensive insights into market trends and performance metrics.
- Robust Data Library: Access to extensive historical and predictive datasets for informed decision-making.
- Expert Support: Backed by a team of professionals dedicated to assisting clients in maximizing their data potential.
Who Should Use Datasea Inc. (DTSS)?
- Individual Investors: Gain insights to make informed decisions regarding investments in Datasea Inc. (DTSS).
- Financial Analysts: Enhance valuation assessments with comprehensive financial models specific to Datasea Inc. (DTSS).
- Consultants: Provide clients with accurate and timely valuation insights for Datasea Inc. (DTSS).
- Business Owners: Learn about the valuation methods for tech companies like Datasea Inc. (DTSS) to inform your business strategy.
- Finance Students: Explore real-world valuation techniques using data from Datasea Inc. (DTSS) to enrich your learning experience.
What the Template Contains
- Preloaded DTSS Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.