|
Integrated Media Technology Limited (IMTE) DCF Valuation |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Integrated Media Technology Limited (IMTE) Bundle
Whether you're an investor or an analyst, this (IMTE) DCF Calculator is your go-to resource for accurate valuation. Equipped with real data from Integrated Media Technology Limited, you can adjust forecasts and instantly observe the effects.
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 | .8 | 1.1 | .1 | .3 | .2 | .2 | .3 | .3 | .3 | .3 |
| Revenue Growth, % | 0 | 36.79 | -88.93 | 172.8 | -29.07 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 |
| EBITDA | -4.8 | -2.6 | -1.6 | -5.6 | -10.7 | -.2 | -.3 | -.3 | -.3 | -.3 |
| EBITDA, % | -602.91 | -232.92 | -1349.01 | -1688.38 | -4552.61 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | 1.4 | 1.0 | .6 | .9 | .6 | .2 | .3 | .3 | .3 | .3 |
| Depreciation, % | 174.26 | 91.61 | 498.06 | 257.37 | 246.06 | 98.32 | 98.32 | 98.32 | 98.32 | 98.32 |
| EBIT | -6.2 | -3.6 | -2.2 | -6.4 | -11.3 | -.2 | -.3 | -.3 | -.3 | -.3 |
| EBIT, % | -777.17 | -324.53 | -1847.07 | -1945.75 | -4798.67 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | .5 | 1.4 | .2 | .0 | .4 | .2 | .2 | .2 | .2 | .2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .4 | .7 | .3 | .5 | .0 | .2 | .2 | .2 | .2 | .2 |
| Account Receivables, % | 52.99 | 66.66 | 241.12 | 161.6 | 4.64 | 64.86 | 64.86 | 64.86 | 64.86 | 64.86 |
| Inventories | .5 | .1 | 1.3 | 3.9 | 1.9 | .2 | .2 | .2 | .2 | .2 |
| Inventories, % | 58.74 | 10.74 | 1038.96 | 1167.6 | 802.02 | 73.9 | 73.9 | 73.9 | 73.9 | 73.9 |
| Accounts Payable | .0 | .1 | .1 | .1 | .1 | .1 | .1 | .1 | .1 | .1 |
| Accounts Payable, % | 6.02 | 6.47 | 53.43 | 18.7 | 26.02 | 22.13 | 22.13 | 22.13 | 22.13 | 22.13 |
| Capital Expenditure | -1.1 | -4.6 | -.4 | -.2 | -9.4 | -.2 | -.2 | -.2 | -.3 | -.3 |
| Capital Expenditure, % | -143.37 | -421.97 | -360 | -52.34 | -4014.27 | -90.47 | -90.47 | -90.47 | -90.47 | -90.47 |
| Tax Rate, % | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 |
| EBITAT | -6.3 | -4.1 | -2.8 | -7.3 | -10.3 | -.2 | -.3 | -.3 | -.3 | -.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -6.9 | -7.7 | -3.3 | -9.4 | -16.6 | 1.3 | -.2 | -.3 | -.3 | -.3 |
| WACC, % | 5.75 | 5.75 | 5.75 | 5.75 | 5.5 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 |
| PV UFCF | ||||||||||
| SUM PV UFCF | .4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | -8 | |||||||||
| Present Terminal Value | -6 | |||||||||
| Enterprise Value | -6 | |||||||||
| Net Debt | 7 | |||||||||
| Equity Value | -12 | |||||||||
| Diluted Shares Outstanding, MM | 2 | |||||||||
| Equity Value Per Share | -5.44 |
What You Will Get
- Real IMTE Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Evaluate various scenarios to assess Integrated Media Technology Limited's future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Real-Time IMTE Data: Pre-filled with Integrated Media Technology Limited's historical performance and future projections.
- Comprehensive Customization Options: Modify revenue growth, profit margins, discount rates, tax implications, and capital investments.
- Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your modifications.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive Interface: Clean, organized, and crafted for both experienced professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Integrated Media Technology Limited (IMTE) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Integrated Media Technology Limited's (IMTE) intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose Integrated Media Technology Limited (IMTE)?
- Streamlined Process: Skip the hassle of building models from the ground up – our tools are ready to go.
- Enhanced Precision: Dependable data and formulas minimize valuation inaccuracies.
- Completely Adaptable: Modify the model to align with your unique assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify result interpretation.
- Endorsed by Professionals: Crafted for experts who prioritize accuracy and functionality.
Who Should Use This Product?
- Investors: Assess Integrated Media Technology Limited’s (IMTE) valuation before making stock transactions.
- CFOs and Financial Analysts: Enhance valuation processes and evaluate financial forecasts.
- Startup Founders: Discover how prominent companies like Integrated Media Technology Limited (IMTE) are valued in the market.
- Consultants: Provide comprehensive valuation reports for your clients regarding Integrated Media Technology Limited (IMTE).
- Students and Educators: Utilize real-world examples to learn and teach valuation methods using Integrated Media Technology Limited (IMTE) data.
What the Template Contains
- Preloaded IMTE 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.