OFS Capital Corporation (OFS) DCF Valuation

OFS Capital Corporation (OFS) DCF Valation

US | Financial Services | Asset Management | NASDAQ
OFS Capital Corporation (OFS) 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

Compatible MAC/PC, entièrement débloqué

Aucune Expertise N'Est Requise; Facile À Suivre

OFS Capital Corporation (OFS) Bundle

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

TOTAL:

Améliorez vos choix d'investissement avec la calculatrice (OFS) DCF! Explorez des données financières authentiques pour OFS Capital Corporation, ajustez les prédictions et les dépenses de croissance et observez instantanément comment ces modifications affectent la valeur intrinsèque de (OFS).


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 10.3 68.2 46.3 45.6 32.9 36.0 39.5 43.3 47.5 52.0
Revenue Growth, % 0 560.39 -32.2 -1.45 -27.89 9.62 9.62 9.62 9.62 9.62
EBITDA .0 80.1 35.8 40.1 .0 19.1 21.0 23.0 25.2 27.6
EBITDA, % 0 117.4 77.36 87.85 0 53.04 53.04 53.04 53.04 53.04
Depreciation 11.3 -51.7 37.5 .4 .1 7.7 8.4 9.2 10.1 11.1
Depreciation, % 109.66 -75.75 80.98 0.89495 0.20989 21.27 21.27 21.27 21.27 21.27
EBIT -11.3 131.8 -1.7 39.6 -.1 6.0 6.6 7.2 7.9 8.6
EBIT, % -109.66 193.16 -3.61 86.96 -0.20989 16.63 16.63 16.63 16.63 16.63
Total Cash 37.7 43.0 .5 45.3 6.1 20.3 22.3 24.4 26.8 29.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.3 16.4 2.2 2.2 1.8
Account Receivables, % 12.56 23.99 4.76 4.86 5.4
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.000009678668 0.000002931176 0.000002161788 0 0 0.000002954326 0.000002954326 0.000002954326 0.000002954326 0.000002954326
Accounts Payable 11.6 12.5 3.9 3.7 5.0 10.8 11.9 13.0 14.3 15.6
Accounts Payable, % 112.15 18.28 8.53 8.14 15.2 30.03 30.03 30.03 30.03 30.03
Capital Expenditure .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 0 0 0 0 0 0 0 0 0
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -11.3 131.8 -1.7 53.4 -.1 6.0 6.6 7.2 7.9 8.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 10.3 65.9 41.4 53.6 1.7 17.5 15.7 17.2 18.8 20.6
WACC, % 15.83 15.83 15.83 15.83 15.83 15.83 15.83 15.83 15.83 15.83
PV UFCF
SUM PV UFCF 58.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 21
Terminal Value 152
Present Terminal Value 73
Enterprise Value 131
Net Debt 62
Equity Value 69
Diluted Shares Outstanding, MM 13
Equity Value Per Share 5.14

What You Will Get

  • Real OFS Financial Data: Pre-filled with OFS Capital Corporation'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 OFS'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 Historical Data: OFS Capital Corporation's (OFS) past financial statements and pre-filled forecasts.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Observe OFS Capital Corporation's intrinsic value recalculating instantly.
  • Informative Visualizations: Dashboard charts present valuation results and essential metrics clearly.
  • Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.

How It Works

  • Download: Obtain the pre-built Excel file containing OFS Capital Corporation's (OFS) financial data.
  • Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC as per your analysis.
  • Update Automatically: Enjoy real-time updates on intrinsic value and NPV calculations.
  • Test Scenarios: Generate various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation findings to inform your investment strategy for OFS Capital Corporation (OFS).

Why Choose This Calculator for OFS Capital Corporation (OFS)?

  • User-Friendly Interface: Perfect for both novices and seasoned investors.
  • Customizable Inputs: Adjust variables easily to suit your financial analysis.
  • Real-Time Feedback: Observe immediate changes in OFS's valuation as you modify inputs.
  • Pre-Loaded Data: Comes with OFS's current financial metrics for swift evaluations.
  • Preferred by Experts: Utilized by analysts and investors for making strategic choices.

Who Should Use OFS Capital Corporation (OFS)?

  • Institutional Investors: Develop comprehensive and trustworthy valuation models for investment assessment.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decision-making.
  • Financial Consultants: Offer clients precise valuation insights for OFS Capital Corporation stock.
  • Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
  • Market Analysts: Gain insights into how companies like OFS Capital Corporation are valued within the investment landscape.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled OFS Capital Corporation (OFS) 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 OFS Capital Corporation (OFS).
  • 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.

No products were found matching.