|
Luokung Technology Corp. (LKCO) 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
Luokung Technology Corp. (LKCO) Bundle
Gagnez du temps et améliorez la précision avec notre calculatrice DCF (LKCO)! En utilisant de vraies données de Luokung Technology Corp. et des hypothèses personnalisables, cet outil vous permet de prévoir, analyser et valoriser (LKCO) comme un investisseur chevronné.
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 | 18.8 | 18.3 | 145.1 | 93.6 | 10.2 | 9.5 | 8.9 | 8.3 | 7.7 | 7.2 |
| Revenue Growth, % | 0 | -2.74 | 694.29 | -35.48 | -89.06 | -6.82 | -6.82 | -6.82 | -6.82 | -6.82 |
| EBITDA | -26.1 | -30.8 | -50.9 | -32.0 | -159.5 | -7.0 | -6.6 | -6.1 | -5.7 | -5.3 |
| EBITDA, % | -138.81 | -168.83 | -35.08 | -34.23 | -1558.2 | -73.86 | -73.86 | -73.86 | -73.86 | -73.86 |
| Depreciation | 5.9 | 5.6 | 14.6 | 18.7 | 16.0 | 3.7 | 3.4 | 3.2 | 3.0 | 2.8 |
| Depreciation, % | 31.16 | 30.65 | 10.05 | 20.03 | 155.97 | 38.38 | 38.38 | 38.38 | 38.38 | 38.38 |
| EBIT | -31.9 | -36.4 | -65.5 | -50.8 | -175.5 | -7.6 | -7.1 | -6.6 | -6.2 | -5.7 |
| EBIT, % | -169.98 | -199.47 | -45.13 | -54.27 | -1714.16 | -79.88 | -79.88 | -79.88 | -79.88 | -79.88 |
| Total Cash | 3.7 | .1 | 16.4 | 1.3 | .5 | .7 | .7 | .6 | .6 | .5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 32.4 | 4.0 | 14.5 | 10.6 | 4.7 | 3.6 | 3.4 | 3.1 | 2.9 | 2.7 |
| Account Receivables, % | 172.48 | 21.67 | 9.98 | 11.29 | 45.77 | 37.74 | 37.74 | 37.74 | 37.74 | 37.74 |
| Inventories | -27,267.0 | -7,988.4 | -27,478.4 | -.2 | .0 | -5.7 | -5.3 | -5.0 | -4.6 | -4.3 |
| Inventories, % | -145198.29 | -43738.78 | -18941.72 | -0.18161 | 0 | -60.04 | -60.04 | -60.04 | -60.04 | -60.04 |
| Accounts Payable | 4.3 | 5.8 | 9.2 | 8.1 | 8.2 | 2.9 | 2.7 | 2.5 | 2.3 | 2.2 |
| Accounts Payable, % | 22.97 | 31.98 | 6.34 | 8.65 | 80.45 | 30.08 | 30.08 | 30.08 | 30.08 | 30.08 |
| Capital Expenditure | -.1 | .0 | -1.5 | -.4 | .0 | -.1 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | -0.69897 | -0.18602 | -1.06 | -0.45396 | -0.27775 | -0.53591 | -0.53591 | -0.53591 | -0.53591 | -0.53591 |
| Tax Rate, % | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 |
| EBITAT | -31.8 | -41.1 | -57.8 | -47.1 | -177.8 | -7.3 | -6.8 | -6.4 | -5.9 | -5.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 27,212.8 | -19,284.3 | 19,438.0 | -27,504.2 | -156.0 | -2.3 | -3.8 | -3.5 | -3.3 | -3.1 |
| WACC, % | 6.52 | 6.53 | 5.8 | 6.08 | 6.53 | 6.29 | 6.29 | 6.29 | 6.29 | 6.29 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -13.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -3 | |||||||||
| Terminal Value | -73 | |||||||||
| Present Terminal Value | -54 | |||||||||
| Enterprise Value | -67 | |||||||||
| Net Debt | 54 | |||||||||
| Equity Value | -121 | |||||||||
| Diluted Shares Outstanding, MM | 2 | |||||||||
| Equity Value Per Share | -54.49 |
What You Will Receive
- Comprehensive Financial Model: Luokung Technology Corp.'s (LKCO) actual data supports accurate DCF valuation.
- Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Real-Time Calculations: Automatic updates provide immediate results as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Designed for adaptability, allowing for ongoing use in detailed forecasting.
Key Features
- Comprehensive DCF Calculator: Offers in-depth unlevered and levered DCF valuation models tailored for Luokung Technology Corp. (LKCO).
- WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to LKCO.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates to fit Luokung's financial outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Luokung Technology Corp. (LKCO).
- Interactive Dashboard and Charts: Visual representations provide a clear summary of essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file for Luokung Technology Corp. (LKCO).
- Step 2: Review Luokung’s pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust the assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose This Calculator for Luokung Technology Corp. (LKCO)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and industry consultants.
- Accurate Financial Data: Luokung’s historical and projected financials are preloaded for precise calculations.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically calculates intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use Luokung Technology Corp. (LKCO)?
- Investors: Gain insights and make informed decisions with Luokung's innovative technology solutions.
- Data Analysts: Streamline your data processing with advanced analytics tools tailored for efficiency.
- Consultants: Easily customize Luokung's offerings for impactful client presentations and strategic reports.
- Tech Enthusiasts: Explore cutting-edge technology applications and enhance your understanding of the industry.
- Educators and Students: Utilize Luokung's resources as a hands-on learning tool in technology and data science courses.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Luokung Technology Corp. (LKCO) 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 Luokung Technology Corp. (LKCO).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.