|
MMTec, Inc. (MTC) DCF Valuation
CN | Technology | Software - Application | 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
MMTec, Inc. (MTC) Bundle
Whether you're an investor or analyst, this MMTec, Inc. (MTC) DCF Calculator is your go-to tool for accurate valuation. Preloaded with MMTec, Inc. (MTC) real data, you can adjust forecasts and observe the effects instantly.
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 | .2 | .7 | .7 | 1.1 | .9 | 1.2 | 1.6 | 2.1 | 2.8 | 3.7 |
| Revenue Growth, % | 0 | 269.59 | -12 | 68.31 | -20.85 | 33.86 | 33.86 | 33.86 | 33.86 | 33.86 |
| EBITDA | -2.9 | -3.1 | -6.4 | -5.8 | -4.2 | -1.2 | -1.6 | -2.1 | -2.8 | -3.7 |
| EBITDA, % | -1451.68 | -421.7 | -986.63 | -531.8 | -487.92 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | .0 | .1 | .0 | .1 | .0 | .1 | .1 | .2 | .2 | .3 |
| Depreciation, % | 12.87 | 7.35 | 6.15 | 6.04 | 5.26 | 7.53 | 7.53 | 7.53 | 7.53 | 7.53 |
| EBIT | -2.9 | -3.2 | -6.5 | -5.9 | -4.3 | -1.2 | -1.6 | -2.1 | -2.8 | -3.7 |
| EBIT, % | -1464.55 | -429.06 | -992.78 | -537.84 | -493.18 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | 3.6 | 1.4 | 11.2 | 3.8 | 1.8 | 1.2 | 1.6 | 2.1 | 2.8 | 3.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .3 | .2 | 2.3 | .3 | .1 | .6 | .8 | 1.1 | 1.5 | 1.9 |
| Account Receivables, % | 147.32 | 22.56 | 356.09 | 26.9 | 10.58 | 52.01 | 52.01 | 52.01 | 52.01 | 52.01 |
| Inventories | .4 | .6 | .2 | .1 | .0 | .5 | .7 | 1.0 | 1.3 | 1.7 |
| Inventories, % | 187.36 | 86.58 | 32.7 | 11.82 | 0 | 46.22 | 46.22 | 46.22 | 46.22 | 46.22 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -.1 | .0 | .0 | .0 | .0 | -.2 | -.2 | -.3 | -.4 | -.5 |
| Capital Expenditure, % | -64.64 | -2.48 | -5.68 | -0.345 | -0.1115 | -14.65 | -14.65 | -14.65 | -14.65 | -14.65 |
| Tax Rate, % | 1214.72 | 1214.72 | 1214.72 | 1214.72 | 1214.72 | 1214.72 | 1214.72 | 1214.72 | 1214.72 | 1214.72 |
| EBITAT | -2.9 | -3.2 | -7.6 | -5.7 | 47.8 | -.9 | -1.2 | -1.6 | -2.2 | -2.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -3.6 | -3.3 | -9.3 | -3.5 | 48.2 | -2.1 | -1.7 | -2.3 | -3.1 | -4.1 |
| WACC, % | 8.06 | 8.08 | 8.08 | 8.06 | 7.3 | 7.92 | 7.92 | 7.92 | 7.92 | 7.92 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -10.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -4 | |||||||||
| Terminal Value | -71 | |||||||||
| Present Terminal Value | -49 | |||||||||
| Enterprise Value | -59 | |||||||||
| Net Debt | 31 | |||||||||
| Equity Value | -90 | |||||||||
| Diluted Shares Outstanding, MM | 105 | |||||||||
| Equity Value Per Share | -0.86 |
What You Will Get
- Real MTC Financial Data: Pre-filled with MMTec’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 MMTec’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: Offers detailed unlevered and levered DCF valuation models tailored for MMTec, Inc. (MTC).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to MMTec.
- Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates relevant to MMTec, Inc. (MTC).
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for MMTec.
- Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis of MMTec, Inc. (MTC).
How It Works
- Download: Obtain the pre-configured Excel file featuring MMTec, Inc. (MTC) financial data.
- Customize: Tailor forecasts such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare results.
- Make Decisions: Leverage the valuation findings to inform your investment choices.
Why Choose MMTec, Inc. (MTC)?
- Streamlined Efficiency: Instantly access tools designed to enhance your productivity without starting from scratch.
- Enhanced Precision: Utilize dependable data and methodologies to minimize valuation errors.
- Completely Adaptable: Modify our solutions to align with your unique strategies and forecasts.
- User-Friendly Insights: Intuitive visuals and outputs facilitate straightforward analysis of your results.
- Endorsed by Industry Leaders: Crafted for professionals who prioritize accuracy and functionality.
Who Should Use MMTec, Inc. (MTC)?
- Investment Professionals: Develop comprehensive and dependable valuation models for investment assessments.
- Corporate Strategy Teams: Evaluate valuation scenarios to inform business decisions and strategies.
- Financial Consultants: Deliver precise valuation analyses to clients interested in MMTec, Inc. (MTC).
- Academics and Learners: Utilize real-time data for hands-on experience in financial modeling and education.
- Market Analysts: Gain insights into how companies like MMTec, Inc. (MTC) are assessed in the financial landscape.
What the Template Contains
- Preloaded MTC 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.