|
BM Technologies, Inc. (BMTX) Avaliação DCF
US | Technology | Software - Application | AMEX
|
- ✓ 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
BM Technologies, Inc. (BMTX) Bundle
Procurando determinar o valor intrínseco da BM Technologies, Inc.? Nossa calculadora BMTX DCF integra dados do mundo real, juntamente com extensos recursos de personalização, permitindo refinar suas projeções e aprimorar suas opções de investimento.
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 | 72.3 | 66.9 | 95.0 | 83.6 | 55.3 | 53.7 | 52.2 | 50.7 | 49.2 | 47.8 |
| Revenue Growth, % | 0 | -7.54 | 42.07 | -11.99 | -33.91 | -2.84 | -2.84 | -2.84 | -2.84 | -2.84 |
| EBITDA | 5.1 | 2.5 | 35.7 | 3.4 | -5.1 | 4.6 | 4.5 | 4.4 | 4.2 | 4.1 |
| EBITDA, % | 7 | 3.71 | 37.55 | 4.09 | -9.3 | 8.61 | 8.61 | 8.61 | 8.61 | 8.61 |
| Depreciation | 1.5 | 13.3 | 12.8 | 12.4 | 12.2 | 7.8 | 7.5 | 7.3 | 7.1 | 6.9 |
| Depreciation, % | 2.04 | 19.85 | 13.45 | 14.82 | 22.04 | 14.44 | 14.44 | 14.44 | 14.44 | 14.44 |
| EBIT | 3.6 | -10.8 | 22.9 | -9.0 | -17.3 | -3.1 | -3.0 | -3.0 | -2.9 | -2.8 |
| EBIT, % | 4.96 | -16.15 | 24.1 | -10.73 | -31.34 | -5.83 | -5.83 | -5.83 | -5.83 | -5.83 |
| Total Cash | .5 | .0 | 25.7 | 21.1 | 14.3 | 8.5 | 8.2 | 8.0 | 7.8 | 7.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 10.0 | 9.2 | 8.3 | 9.1 | 5.5 | 5.3 | 5.2 | 5.0 | 4.9 |
| Account Receivables, % | 0 | 15.01 | 9.68 | 9.88 | 16.52 | 10.22 | 10.22 | 10.22 | 10.22 | 10.22 |
| Inventories | -11.3 | -10.0 | .0 | .0 | .0 | -3.3 | -3.2 | -3.1 | -3.0 | -2.9 |
| Inventories, % | -15.68 | -15.01 | 0.000001052776 | 0 | 0 | -6.14 | -6.14 | -6.14 | -6.14 | -6.14 |
| Accounts Payable | .1 | 7.5 | 6.9 | 12.7 | 10.6 | 5.7 | 5.5 | 5.4 | 5.2 | 5.1 |
| Accounts Payable, % | 0.15485 | 11.25 | 7.31 | 15.17 | 19.14 | 10.61 | 10.61 | 10.61 | 10.61 | 10.61 |
| Capital Expenditure | -.2 | -4.0 | -.7 | -5.7 | -5.9 | -2.6 | -2.6 | -2.5 | -2.4 | -2.3 |
| Capital Expenditure, % | -0.26415 | -6.01 | -0.77168 | -6.79 | -10.63 | -4.89 | -4.89 | -4.89 | -4.89 | -4.89 |
| Tax Rate, % | -0.09240543 | -0.09240543 | -0.09240543 | -0.09240543 | -0.09240543 | -0.09240543 | -0.09240543 | -0.09240543 | -0.09240543 | -0.09240543 |
| EBITAT | 3.0 | -10.8 | 17.1 | -5.9 | -17.3 | -2.7 | -2.6 | -2.5 | -2.4 | -2.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 15.8 | -5.5 | 19.4 | 7.5 | -14.0 | 4.5 | 2.3 | 2.2 | 2.2 | 2.1 |
| WACC, % | 5.39 | 5.39 | 5.39 | 5.39 | 5.39 | 5.39 | 5.39 | 5.39 | 5.39 | 5.39 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 11.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 2 | |||||||||
| Terminal Value | 63 | |||||||||
| Present Terminal Value | 49 | |||||||||
| Enterprise Value | 60 | |||||||||
| Net Debt | -14 | |||||||||
| Equity Value | 75 | |||||||||
| Diluted Shares Outstanding, MM | 12 | |||||||||
| Equity Value Per Share | 6.45 |
What You Will Receive
- Comprehensive Financial Model: BMTX's actual data allows for accurate DCF valuation.
- Complete Forecast Management: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates provide immediate insights as you adjust parameters.
- Professional-Grade Template: A polished Excel file crafted for high-level valuation purposes.
- Flexible and Reusable: Designed for adaptability, enabling repeated application for in-depth forecasts.
Key Features
- Comprehensive BMTX Data: Pre-loaded with BM Technologies, Inc.'s historical performance metrics and future projections.
- Customizable Assumptions: Modify growth rates, profit margins, discount rates, tax implications, and capital investment plans.
- Interactive Valuation Framework: Instant recalculations of Net Present Value (NPV) and intrinsic value in response to your adjustments.
- Multiple Scenario Analysis: Develop various forecasting scenarios to explore diverse valuation results.
- Intuitive User Interface: Clean, organized, and suitable for both seasoned professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered BM Technologies, Inc. (BMTX) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for BM Technologies, Inc. (BMTX) intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose the BMTX Calculator?
- Accuracy: Utilizes real BMTX financials for precise data representation.
- Flexibility: Allows users to freely test and adjust inputs as needed.
- Time-Saving: Eliminate the complexity of creating a DCF model from the ground up.
- Professional-Grade: Crafted with the precision and usability expected at the CFO level.
- User-Friendly: Intuitive interface, suitable for users without extensive financial modeling skills.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing BMTX portfolios.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in BM Technologies, Inc. (BMTX).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into the valuation processes of tech companies like BM Technologies, Inc. (BMTX).
What the Template Contains
- Preloaded BMTX 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.