GAN Limited (GAN) DCF Valuation

GAN Limited (GAN) DCF Valuation

US | Consumer Cyclical | Gambling, Resorts & Casinos | NASDAQ
GAN Limited (GAN) 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

GAN Limited (GAN) Bundle

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

TOTAL:

Discover the true value of GAN Limited (GAN) with our advanced DCF Calculator! Adjust essential assumptions, explore various scenarios, and examine how alterations affect GAN Limited (GAN) valuation – all within one convenient Excel template.


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 30.0 35.2 125.4 141.5 129.4 168.8 220.1 286.9 374.2 487.9
Revenue Growth, % 0 17.31 256.76 12.83 -8.56 30.4 30.4 30.4 30.4 30.4
EBITDA 6.9 -16.2 -10.9 -7.6 -13.2 -15.9 -20.8 -27.1 -35.4 -46.1
EBITDA, % 23.1 -46.11 -8.69 -5.38 -10.16 -9.45 -9.45 -9.45 -9.45 -9.45
Depreciation 4.3 3.3 16.8 23.3 17.2 22.5 29.4 38.3 50.0 65.2
Depreciation, % 14.4 9.26 13.4 16.45 13.26 13.35 13.35 13.35 13.35 13.35
EBIT 2.6 -19.5 -27.7 -30.9 -30.3 -38.5 -50.2 -65.4 -85.3 -111.3
EBIT, % 8.7 -55.37 -22.09 -21.83 -23.42 -22.8 -22.8 -22.8 -22.8 -22.8
Total Cash 10.1 152.7 39.5 45.9 38.6 76.8 100.1 130.5 170.2 221.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 5.0 8.1 8.1 13.8 11.4
Account Receivables, % 16.63 22.91 6.47 9.76 8.82
Inventories .9 1.9 3.5 4.9 .0 4.9 6.4 8.4 10.9 14.3
Inventories, % 2.95 5.44 2.79 3.43 0 2.92 2.92 2.92 2.92 2.92
Accounts Payable 2.6 4.7 5.3 6.4 7.0 12.3 16.0 20.9 27.2 35.5
Accounts Payable, % 8.83 13.39 4.2 4.55 5.39 7.27 7.27 7.27 7.27 7.27
Capital Expenditure -2.9 -5.9 -14.0 -19.1 -6.8 -19.1 -24.8 -32.4 -42.2 -55.1
Capital Expenditure, % -9.73 -16.83 -11.12 -13.5 -5.27 -11.29 -11.29 -11.29 -11.29 -11.29
Tax Rate, % -0.40226 -0.40226 -0.40226 -0.40226 -0.40226 -0.40226 -0.40226 -0.40226 -0.40226 -0.40226
EBITAT 2.0 -19.8 -27.5 -31.5 -30.4 -36.6 -47.7 -62.1 -81.0 -105.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF .2 -24.5 -25.7 -33.2 -12.3 -43.1 -47.5 -62.0 -80.8 -105.3
WACC, % 11.67 12.57 12.54 12.57 12.57 12.39 12.39 12.39 12.39 12.39
PV UFCF
SUM PV UFCF -229.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -107
Terminal Value -1,034
Present Terminal Value -577
Enterprise Value -806
Net Debt 8
Equity Value -814
Diluted Shares Outstanding, MM 44
Equity Value Per Share -18.42

What You Will Receive

  • Comprehensive Financial Model: GAN Limited’s (GAN) actual data facilitates accurate DCF valuation.
  • Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Real-Time Calculations: Automatic updates provide immediate insights as you adjust variables.
  • Professional-Grade Template: An expertly crafted Excel file suitable for high-quality valuations.
  • Flexible and Reusable: Designed for adaptability, enabling repeated applications for in-depth forecasts.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for GAN Limited (GAN).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable parameters specific to GAN.
  • Adjustable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit GAN's financial outlook.
  • Integrated Financial Ratios: Assess profitability, leverage, and efficiency ratios relevant to GAN Limited (GAN).
  • Interactive Dashboard and Charts: Visual representations summarize key valuation metrics for straightforward analysis of GAN.

How It Works

  • Step 1: Download the prebuilt Excel template featuring GAN Limited’s (GAN) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including GAN Limited’s (GAN) intrinsic value.
  • Step 5: Make well-informed investment choices or create reports based on the outputs.

Why Choose This Calculator for GAN Limited (GAN)?

  • Accurate Data: Up-to-date GAN financials provide trustworthy valuation outcomes.
  • Customizable: Tailor essential parameters like growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Built-in calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants alike.
  • User-Friendly: Simple design and clear instructions make it accessible for all users.

Who Should Use GAN Limited (GAN)?

  • Finance Students: Explore the intricacies of gaming and online betting markets using real data.
  • Academics: Integrate advanced gaming models into your research or teaching materials.
  • Investors: Evaluate your investment strategies and assess the performance of GAN Limited (GAN) in the market.
  • Analysts: Enhance your analysis with a customizable financial model tailored for the gaming industry.
  • Small Business Owners: Understand how leading gaming companies like GAN Limited (GAN) are evaluated and operated.

What the GAN Template Contains

  • Operating and Balance Sheet Data: Pre-filled GAN Limited historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for GAN Limited (GAN).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.