|
Crown ElectroKinetics Corp. (CRKN) DCF Valuation
US | Basic Materials | Chemicals - Specialty | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Crown ElectroKinetics Corp. (CRKN) Bundle
Streamline your analysis and boost precision with our [Symbol] DCF Calculator! Utilizing real data from Crown ElectroKinetics Corp. and customizable assumptions, this powerful tool enables you to forecast, analyze, and value [Company] like a seasoned investor.
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 | .5 | .1 | .0 | .0 | .2 | .1 | .0 | .0 | .0 | .0 |
| Revenue Growth, % | 0 | -80.19 | -100 | 0 | 0 | -45.05 | -45.05 | -45.05 | -45.05 | -45.05 |
| EBITDA | -7.8 | -7.8 | -21.8 | -14.6 | -18.3 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | -1537.51 | -7757.84 | 100 | 100 | -11984.31 | -20 | -20 | -20 | -20 | -20 |
| Depreciation | .1 | .1 | .3 | .8 | 1.4 | .1 | .0 | .0 | .0 | .0 |
| Depreciation, % | 11.06 | 76.75 | 100 | 100 | 888.24 | 77.56 | 77.56 | 77.56 | 77.56 | 77.56 |
| EBIT | -7.8 | -7.8 | -22.1 | -15.4 | -19.7 | .0 | .0 | .0 | .0 | .0 |
| EBIT, % | -1548.57 | -7834.59 | 100 | 100 | -12872.55 | -20 | -20 | -20 | -20 | -20 |
| Total Cash | .1 | .0 | 6.1 | .8 | 1.1 | .1 | .0 | .0 | .0 | .0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .1 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 4.91 | 0 | 100 | 100 | 54.25 | 51.83 | 51.83 | 51.83 | 51.83 | 51.83 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 100 | 100 | 0 | 40 | 40 | 40 | 40 | 40 |
| Accounts Payable | .5 | 1.3 | .4 | .9 | 1.5 | .1 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 102.58 | 1262.39 | 100 | 100 | 980.39 | 100 | 100 | 100 | 100 | 100 |
| Capital Expenditure | -.1 | .0 | -.6 | -.8 | -2.2 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | -21.65 | -26.6 | 100 | 100 | -1420.26 | -29.65 | -29.65 | -29.65 | -29.65 | -29.65 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -7.8 | -7.8 | -22.1 | -15.4 | -19.7 | .0 | .0 | .0 | .0 | .0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -7.4 | -7.0 | -23.4 | -15.0 | -20.0 | -1.4 | .0 | .0 | .0 | .0 |
| WACC, % | 410.37 | 410.37 | 410.37 | 410.37 | 410.37 | 410.37 | 410.37 | 410.37 | 410.37 | 410.37 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 0 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | 0 | |||||||||
| Net Debt | 1 | |||||||||
| Equity Value | -1 | |||||||||
| Diluted Shares Outstanding, MM | 0 | |||||||||
| Equity Value Per Share | -37.80 |
What You Will Receive
- Comprehensive Financial Model: Crown ElectroKinetics Corp.’s (CRKN) actual data facilitates accurate DCF valuation.
- Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other critical factors.
- Real-Time Calculations: Automatic updates provide immediate results as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
- Flexible and Reusable: Designed for adaptability, allowing repeated use for in-depth forecasts.
Key Features
- Comprehensive Financial Data: Gain access to precise pre-loaded historical figures and future forecasts for Crown ElectroKinetics Corp. (CRKN).
- Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth estimates, and profit margins easily.
- Real-Time Calculations: Enjoy automatic updates to DCF, Net Present Value (NPV), and cash flow evaluations.
- User-Friendly Dashboard: Clear and concise charts and summaries to help you visualize valuation outcomes.
- Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- 1. Access the Template: Download and open the Excel file containing Crown ElectroKinetics Corp.'s (CRKN) preloaded data.
- 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
- 5. Present with Assurance: Share professional valuation insights to enhance your decision-making.
Why Choose Crown ElectroKinetics Corp. (CRKN) Calculator?
- Precision: Utilizes real Crown ElectroKinetics financial data for reliable results.
- Versatility: Built for users to easily adjust and experiment with different inputs.
- Efficiency: Avoid the complexity of creating a financial model from the ground up.
- Expert-Level: Crafted with the accuracy and usability expected by industry professionals.
- Intuitive: Simple to navigate, ideal for users with varying levels of financial expertise.
Who Should Use This Product?
- Investors: Assess Crown ElectroKinetics Corp.’s (CRKN) true market value before making investment choices.
- CFOs: Utilize a high-quality DCF model for accurate financial reporting and analysis.
- Consultants: Easily modify the template for client valuation reports.
- Entrepreneurs: Discover financial modeling techniques employed by leading companies.
- Educators: Employ it as a resource to teach valuation methods effectively.
What the Template Contains
- Historical Data: Includes Crown ElectroKinetics Corp.’s (CRKN) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Crown ElectroKinetics Corp.’s (CRKN) 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 Crown ElectroKinetics Corp.’s (CRKN) 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.