Applied Blockchain, Inc. (APLD) DCF Valuation

Applied Blockchain, Inc. (APLD) DCF Valuation

US | Financial Services | Financial - Capital Markets | NASDAQ
Applied Blockchain, Inc. (APLD) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Applied Blockchain, Inc. (APLD) Bundle

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

TOTAL:

Designed for accuracy, our Applied Blockchain, Inc. (APLD) DCF Calculator empowers you to evaluate Applied Blockchain’s valuation using real-world financial data, offering complete flexibility to modify all key parameters for enhanced projections.


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 .0 .0 8.5 55.4 165.6 248.4 372.5 558.8 838.2 1,257.3
Revenue Growth, % 0 0 0 547.94 198.92 50 50 50 50 50
EBITDA .0 -.3 -20.7 -36.9 -43.4 3.6 5.4 8.1 12.1 18.1
EBITDA, % 100 100 -242.3 -66.58 -26.2 1.44 1.44 1.44 1.44 1.44
Depreciation .2 .0 1.1 7.3 79.4 136.2 204.3 306.4 459.6 689.4
Depreciation, % 100 100 13.1 13.12 47.93 54.83 54.83 54.83 54.83 54.83
EBIT -.2 -.3 -21.8 -44.1 -122.7 -26.7 -40.1 -60.2 -90.3 -135.4
EBIT, % 100 100 -255.4 -79.7 -74.13 -10.77 -10.77 -10.77 -10.77 -10.77
Total Cash .0 11.8 38.8 43.6 3.3 189.1 283.6 425.5 638.2 957.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .2 .1 3.8
Account Receivables, % 100 100 2.66 0.14804 2.32
Inventories .0 .0 .0 .0 .0 99.3 149.0 223.5 335.3 502.9
Inventories, % 100 100 0 0 0 40 40 40 40 40
Accounts Payable .0 .2 13.3 6.4 116.1 189.6 284.4 426.7 640.0 960.0
Accounts Payable, % 100 100 155.11 11.64 70.13 76.35 76.35 76.35 76.35 76.35
Capital Expenditure .0 -3.3 -58.3 -131.3 -141.8 -141.9 -212.8 -319.2 -478.9 -718.3
Capital Expenditure, % 100 100 -681.38 -237 -85.65 -57.13 -57.13 -57.13 -57.13 -57.13
Tax Rate, % 0.20124 0.20124 0.20124 0.20124 0.20124 0.20124 0.20124 0.20124 0.20124 0.20124
EBITAT -.2 -.5 -22.4 -43.6 -122.5 -26.7 -40.0 -60.0 -90.0 -135.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF .0 -3.5 -66.7 -174.3 -79.0 -156.3 -54.4 -81.6 -122.3 -183.5
WACC, % 19.75 19.75 19.75 19.72 19.74 19.74 19.74 19.74 19.74 19.74
PV UFCF
SUM PV UFCF -350.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -187
Terminal Value -1,055
Present Terminal Value -429
Enterprise Value -779
Net Debt 424
Equity Value -1,203
Diluted Shares Outstanding, MM 114
Equity Value Per Share -10.55

What You Will Receive

  • Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled real APLD financials.
  • Accurate Data: Historical performance data and future projections (highlighted in the yellow cells).
  • Flexible Forecasting: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect the valuation of Applied Blockchain, Inc. (APLD).
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Centric Design: Organized for clarity and simplicity, complete with step-by-step guidance.

Key Features

  • Customizable Blockchain Parameters: Adjust essential inputs such as transaction volume, network fees, and mining costs.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
  • High-Precision Accuracy: Leverages Applied Blockchain’s real-world financial data for credible valuation results.
  • Effortless Scenario Analysis: Easily explore various assumptions and assess different outcomes.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Applied Blockchain, Inc.'s (APLD) preloaded data.
  • 2. Modify Assumptions: Adjust critical inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates the intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
  • 5. Present with Confidence: Deliver professional valuation insights to inform your decisions.

Why Choose This Calculator for Applied Blockchain, Inc. (APLD)?

  • Accuracy: Utilizes real Applied Blockchain financials to ensure precise data.
  • Flexibility: Built for users to easily test and adjust inputs as needed.
  • Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Blockchain Enthusiasts: Explore innovative blockchain solutions and their applications in various industries.
  • Researchers: Utilize advanced blockchain models for academic studies and projects.
  • Investors: Evaluate your investment strategies and assess the growth potential of Applied Blockchain, Inc. (APLD).
  • Developers: Enhance your projects with customizable blockchain frameworks and tools.
  • Entrepreneurs: Discover how blockchain technology can transform business operations and strategies.

What the Template Contains

  • Pre-Filled Data: Contains Applied Blockchain, Inc.'s historical financials and projections.
  • Discounted Cash Flow Model: Customizable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC based on user-defined inputs.
  • Key Financial Ratios: Evaluate Applied Blockchain, Inc.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Modify revenue growth, margins, and tax rates with simplicity.
  • Clear Dashboard: Visuals and tables summarizing crucial valuation outcomes.

No products were found matching.