|
Blink Charging Co. (BLNK) DCF Valuation
US | Industrials | Engineering & Construction | NASDAQ
|
- ✓ 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
Blink Charging Co. (BLNK) Bundle
Simplify Blink Charging Co. (BLNK) valuation with this customizable DCF Calculator! Featuring real Blink Charging Co. (BLNK) financials and adjustable forecast inputs, you can test scenarios and uncover Blink Charging Co. (BLNK) fair value in minutes.
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 | 2.8 | 6.2 | 20.9 | 61.1 | 140.6 | 281.2 | 562.4 | 1,124.8 | 2,249.6 | 4,499.1 |
| Revenue Growth, % | 0 | 125.8 | 236.1 | 191.97 | 129.96 | 100 | 100 | 100 | 100 | 100 |
| EBITDA | -10.1 | -17.2 | -52.9 | -79.7 | -93.1 | -262.2 | -524.4 | -1,048.8 | -2,097.6 | -4,195.3 |
| EBITDA, % | -364.64 | -275.54 | -252.81 | -130.4 | -66.23 | -93.25 | -93.25 | -93.25 | -93.25 | -93.25 |
| Depreciation | .4 | .7 | 4.1 | 10.5 | 14.6 | 41.1 | 82.3 | 164.6 | 329.1 | 658.3 |
| Depreciation, % | 15.12 | 10.91 | 19.52 | 17.25 | 10.36 | 14.63 | 14.63 | 14.63 | 14.63 | 14.63 |
| EBIT | -10.5 | -17.8 | -57.0 | -90.3 | -107.7 | -268.0 | -536.1 | -1,072.1 | -2,144.3 | -4,288.5 |
| EBIT, % | -379.75 | -286.45 | -272.33 | -147.64 | -76.59 | -95.32 | -95.32 | -95.32 | -95.32 | -95.32 |
| Total Cash | 7.1 | 22.3 | 174.8 | 36.6 | 121.7 | 251.0 | 502.1 | 1,004.1 | 2,008.2 | 4,016.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .2 | .3 | 6.3 | 23.6 | 45.4 | 64.3 | 128.5 | 257.1 | 514.2 | 1,028.3 |
| Account Receivables, % | 7.49 | 5.59 | 30.31 | 38.57 | 32.32 | 22.86 | 22.86 | 22.86 | 22.86 | 22.86 |
| Inventories | 2.2 | 1.8 | 10.4 | 34.7 | 47.9 | 139.3 | 278.7 | 557.4 | 1,114.8 | 2,229.5 |
| Inventories, % | 78.19 | 29.15 | 49.52 | 56.82 | 34.1 | 49.55 | 49.55 | 49.55 | 49.55 | 49.55 |
| Accounts Payable | 2.4 | 3.4 | 7.1 | 24.6 | 31.2 | 132.9 | 265.8 | 531.7 | 1,063.4 | 2,126.8 |
| Accounts Payable, % | 85.97 | 53.91 | 34.07 | 40.21 | 22.19 | 47.27 | 47.27 | 47.27 | 47.27 | 47.27 |
| Capital Expenditure | -.6 | -2.5 | -7.3 | -5.5 | -7.6 | -62.0 | -124.0 | -248.0 | -495.9 | -991.9 |
| Capital Expenditure, % | -20.04 | -40.88 | -34.87 | -9.07 | -5.37 | -22.05 | -22.05 | -22.05 | -22.05 | -22.05 |
| Tax Rate, % | -0.73888 | -0.73888 | -0.73888 | -0.73888 | -0.73888 | -0.73888 | -0.73888 | -0.73888 | -0.73888 | -0.73888 |
| EBITAT | -11.0 | -18.0 | -55.9 | -90.6 | -108.5 | -267.0 | -533.9 | -1,067.8 | -2,135.6 | -4,271.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -11.2 | -18.7 | -69.9 | -109.7 | -129.9 | -296.3 | -646.3 | -1,292.6 | -2,585.2 | -5,170.4 |
| WACC, % | 17.39 | 17.39 | 17.33 | 17.39 | 17.39 | 17.38 | 17.38 | 17.38 | 17.38 | 17.38 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -5,203.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -5,274 | |||||||||
| Terminal Value | -34,293 | |||||||||
| Present Terminal Value | -15,391 | |||||||||
| Enterprise Value | -20,594 | |||||||||
| Net Debt | -104 | |||||||||
| Equity Value | -20,490 | |||||||||
| Diluted Shares Outstanding, MM | 63 | |||||||||
| Equity Value Per Share | -322.85 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Blink Charging Co.’s (BLNK) financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Accurate Blink Charging Financials: Access reliable pre-loaded historical data and future forecasts.
- Customizable Forecast Parameters: Modify highlighted cells for key metrics like WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to visualize your valuation insights.
- Designed for All Users: An intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Blink Charging Co.’s pre-filled financial data and forecasts.
- Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update instantly as you tweak assumptions.
- Step 5: Analyze the outputs and use the results for investment decisions.
Why Choose Blink Charging Co. (BLNK)?
- Innovative Solutions: Cutting-edge charging technology designed for the modern electric vehicle market.
- Enhanced Accessibility: Extensive network of charging stations ensures convenience for users.
- Sustainable Focus: Committed to promoting clean energy and reducing carbon footprints.
- User-Friendly Experience: Intuitive interfaces and seamless integration for both businesses and consumers.
- Industry Leadership: Recognized as a trusted provider by businesses and municipalities alike.
Who Should Use This Product?
- Investors: Evaluate Blink Charging Co.'s (BLNK) market position before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for Blink Charging Co. (BLNK).
- Startup Founders: Understand the valuation strategies of leading companies in the EV charging sector like Blink Charging Co. (BLNK).
- Consultants: Prepare comprehensive valuation reports tailored for clients interested in Blink Charging Co. (BLNK).
- Students and Educators: Utilize current market data to practice and instruct on valuation techniques with a focus on Blink Charging Co. (BLNK).
What the Template Contains
- Historical Data: Includes Blink Charging Co.’s (BLNK) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Blink Charging Co.’s (BLNK) 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 Blink Charging Co.’s (BLNK) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.