|
Inspired Entertainment, Inc. (INSE) Évaluation DCF
US | Consumer Cyclical | Gambling, Resorts & Casinos | NASDAQ
|
- ✓ 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
Inspired Entertainment, Inc. (INSE) Bundle
En tant qu'investisseur ou analyste, cette calculatrice (Inse) DCF sert de ressource incontournable pour une évaluation précise. Avec de vraies données d'Insired Entertainment, Inc., vous pouvez ajuster les prévisions et observer immédiatement les effets.
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 | 153.4 | 199.8 | 208.9 | 285.4 | 323.0 | 391.3 | 474.1 | 574.3 | 695.8 | 843.0 |
| Revenue Growth, % | 0 | 30.25 | 4.55 | 36.62 | 13.17 | 21.15 | 21.15 | 21.15 | 21.15 | 21.15 |
| EBITDA | 32.5 | 53.0 | 53.9 | 90.7 | 84.0 | 102.8 | 124.5 | 150.8 | 182.7 | 221.4 |
| EBITDA, % | 21.19 | 26.53 | 25.8 | 31.78 | 26.01 | 26.26 | 26.26 | 26.26 | 26.26 | 26.26 |
| Depreciation | 43.0 | 55.9 | 53.3 | 43.4 | 43.7 | 86.3 | 104.5 | 126.7 | 153.4 | 185.9 |
| Depreciation, % | 28.03 | 27.98 | 25.51 | 15.21 | 13.53 | 22.05 | 22.05 | 22.05 | 22.05 | 22.05 |
| EBIT | -10.5 | -2.9 | .6 | 47.3 | 40.3 | 16.5 | 19.9 | 24.2 | 29.3 | 35.5 |
| EBIT, % | -6.84 | -1.45 | 0.28722 | 16.57 | 12.48 | 4.21 | 4.21 | 4.21 | 4.21 | 4.21 |
| Total Cash | 29.1 | 47.1 | 47.8 | 25.0 | 40.0 | 67.8 | 82.1 | 99.4 | 120.5 | 145.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 39.5 | 35.7 | 31.7 | 58.4 | 64.6 | 77.7 | 94.1 | 114.0 | 138.1 | 167.3 |
| Account Receivables, % | 25.75 | 17.87 | 15.17 | 20.46 | 20 | 19.85 | 19.85 | 19.85 | 19.85 | 19.85 |
| Inventories | 18.8 | 17.6 | 16.9 | 31.0 | 32.3 | 39.1 | 47.4 | 57.5 | 69.6 | 84.3 |
| Inventories, % | 12.26 | 8.81 | 8.09 | 10.86 | 10 | 10 | 10 | 10 | 10 | 10 |
| Accounts Payable | 22.2 | 17.9 | 20.8 | 23.7 | 41.9 | 42.8 | 51.8 | 62.8 | 76.1 | 92.2 |
| Accounts Payable, % | 14.47 | 8.96 | 9.96 | 8.3 | 12.97 | 10.93 | 10.93 | 10.93 | 10.93 | 10.93 |
| Capital Expenditure | -27.5 | -29.9 | -25.4 | -39.8 | -47.8 | -57.8 | -70.0 | -84.8 | -102.7 | -124.4 |
| Capital Expenditure, % | -17.93 | -14.96 | -12.16 | -13.95 | -14.8 | -14.76 | -14.76 | -14.76 | -14.76 | -14.76 |
| Tax Rate, % | 39.68 | 39.68 | 39.68 | 39.68 | 39.68 | 39.68 | 39.68 | 39.68 | 39.68 | 39.68 |
| EBITAT | -10.5 | -2.9 | .6 | 38.2 | 24.3 | 14.4 | 17.4 | 21.1 | 25.6 | 31.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -31.1 | 23.8 | 36.1 | 3.9 | 30.9 | 23.9 | 36.3 | 44.0 | 53.3 | 64.6 |
| WACC, % | 9.99 | 9.99 | 9.79 | 9.07 | 8.08 | 9.38 | 9.38 | 9.38 | 9.38 | 9.38 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 164.4 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 67 | |||||||||
| Terminal Value | 1,043 | |||||||||
| Present Terminal Value | 666 | |||||||||
| Enterprise Value | 830 | |||||||||
| Net Debt | 292 | |||||||||
| Equity Value | 539 | |||||||||
| Diluted Shares Outstanding, MM | 29 | |||||||||
| Equity Value Per Share | 18.44 |
What You Will Get
- Real INSE Financial Data: Pre-filled with Inspired Entertainment’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Inspired Entertainment’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Inspired Entertainment, Inc. (INSE).
- WACC Calculator: Includes a pre-built Weighted Average Cost of Capital sheet with customizable inputs specific to the gaming industry.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit market conditions.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for Inspired Entertainment, Inc. (INSE).
- Interactive Dashboard and Charts: Visual outputs present key valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Inspired Entertainment data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Inspired Entertainment’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Inspired Entertainment, Inc. (INSE)?
- Comprehensive Tool: Offers DCF, WACC, and financial ratio analyses all in one convenient package.
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
- Detailed Insights: Automatically computes Inspired Entertainment's intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on (INSE).
Who Should Use This Product?
- Investors: Evaluate Inspired Entertainment, Inc.'s (INSE) market potential before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation assessments and validate financial forecasts for Inspired Entertainment, Inc. (INSE).
- Startup Founders: Understand the valuation methods applied to companies like Inspired Entertainment, Inc. (INSE).
- Consultants: Provide detailed valuation insights and reports for clients regarding Inspired Entertainment, Inc. (INSE).
- Students and Educators: Utilize real-time data from Inspired Entertainment, Inc. (INSE) to enhance learning and valuation practice.
What the Template Contains
- Historical Data: Includes Inspired Entertainment’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Inspired Entertainment’s 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 Inspired Entertainment’s 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.