|
Bit Digital, Inc. (BTBT) Avaliação DCF
US | Financial Services | Financial - Capital Markets | 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
Bit Digital, Inc. (BTBT) Bundle
Obtenha uma visão da sua análise de avaliação Bit Digital, Inc. (BTBT) usando nossa calculadora DCF de última geração! Equipado com dados precisos (BTBT), este modelo do Excel permite ajustar as previsões e suposições para determinar o valor intrínseco da Bit Digital, Inc. com precisão.
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 | 4.6 | 21.1 | 96.1 | 32.3 | 44.9 | 64.3 | 92.1 | 131.8 | 188.7 | 270.2 |
| Revenue Growth, % | 0 | 359.13 | 356.1 | -66.39 | 39.07 | 43.17 | 43.17 | 43.17 | 43.17 | 43.17 |
| EBITDA | -2.0 | 4.4 | 26.2 | -9.0 | -12.3 | -6.4 | -9.1 | -13.1 | -18.7 | -26.8 |
| EBITDA, % | -42.79 | 21.1 | 27.25 | -27.75 | -27.4 | -9.92 | -9.92 | -9.92 | -9.92 | -9.92 |
| Depreciation | .0 | 3.3 | 13.1 | 27.8 | 14.4 | 19.1 | 27.3 | 39.1 | 56.0 | 80.2 |
| Depreciation, % | 0.65821 | 15.78 | 13.65 | 86.17 | 32.12 | 29.68 | 29.68 | 29.68 | 29.68 | 29.68 |
| EBIT | -2.0 | 1.1 | 13.1 | -36.8 | -26.7 | -23.7 | -33.9 | -48.5 | -69.5 | -99.5 |
| EBIT, % | -43.45 | 5.32 | 13.6 | -113.92 | -59.52 | -36.81 | -36.81 | -36.81 | -36.81 | -36.81 |
| Total Cash | .0 | 6.7 | 42.4 | 33.3 | 64.8 | 35.6 | 50.9 | 72.9 | 104.4 | 149.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .7 | 13.9 | 4.3 | 6.1 | 8.7 | 12.5 | 17.9 |
| Account Receivables, % | 0 | 0 | 0 | 2.28 | 30.85 | 6.63 | 6.63 | 6.63 | 6.63 | 6.63 |
| Inventories | -.5 | 1.9 | .0 | 2.4 | 1.0 | .9 | 1.4 | 1.9 | 2.8 | 4.0 |
| Inventories, % | -11.54 | 9.07 | 0 | 7.52 | 2.32 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 |
| Accounts Payable | .0 | 1.4 | 2.6 | 3.6 | 2.3 | 3.3 | 4.7 | 6.7 | 9.7 | 13.8 |
| Accounts Payable, % | 0 | 6.48 | 2.72 | 11.24 | 5.16 | 5.12 | 5.12 | 5.12 | 5.12 | 5.12 |
| Capital Expenditure | -.9 | -4.5 | -46.8 | -19.3 | -66.7 | -32.0 | -45.9 | -65.7 | -94.0 | -134.6 |
| Capital Expenditure, % | -19.04 | -21.39 | -48.75 | -59.86 | -148.41 | -49.81 | -49.81 | -49.81 | -49.81 | -49.81 |
| Tax Rate, % | -2.05 | -2.05 | -2.05 | -2.05 | -2.05 | -2.05 | -2.05 | -2.05 | -2.05 | -2.05 |
| EBITAT | -2.3 | -.6 | 7.3 | -36.6 | -27.3 | -16.8 | -24.1 | -34.5 | -49.4 | -70.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2.6 | -2.9 | -23.3 | -30.2 | -92.6 | -19.1 | -43.4 | -62.2 | -89.0 | -127.5 |
| WACC, % | 26.45 | 26.34 | 26.4 | 26.45 | 26.45 | 26.42 | 26.42 | 26.42 | 26.42 | 26.42 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -147.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -130 | |||||||||
| Terminal Value | -533 | |||||||||
| Present Terminal Value | -165 | |||||||||
| Enterprise Value | -312 | |||||||||
| Net Debt | -11 | |||||||||
| Equity Value | -302 | |||||||||
| Diluted Shares Outstanding, MM | 88 | |||||||||
| Equity Value Per Share | -3.45 |
What You Will Receive
- Comprehensive Financial Model: Bit Digital, Inc.'s (BTBT) actual data provides an accurate DCF valuation.
- Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential metrics.
- Real-Time Calculations: Automatic updates allow you to view results instantly as you make adjustments.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Adaptable and Reusable: Designed for versatility, enabling consistent use for in-depth forecasts.
Key Features
- 🔍 Real-Life BTBT Financials: Pre-filled historical and projected data for Bit Digital, Inc. (BTBT).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Bit Digital’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Bit Digital’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Obtain the ready-to-use Excel file featuring Bit Digital, Inc. (BTBT) financial data.
- Customize: Tailor forecasts, including revenue growth, EBITDA %, and WACC to your needs.
- Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and instantly compare the results.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Choose This Calculator for Bit Digital, Inc. (BTBT)?
- Designed for Experts: A sophisticated tool utilized by analysts, CFOs, and financial consultants.
- Current Financial Data: Bit Digital’s historical and projected financials are preloaded for enhanced accuracy.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance helps you navigate through the calculator with ease.
Who Should Use This Product?
- Cryptocurrency Enthusiasts: Understand the intricacies of digital asset valuation and apply them in real-time.
- Researchers: Utilize advanced models for academic studies related to blockchain technology and cryptocurrency.
- Investors: Evaluate your investment strategies and analyze market trends for Bit Digital, Inc. (BTBT).
- Financial Analysts: Enhance your analysis with a customizable financial model tailored for the cryptocurrency market.
- Tech Entrepreneurs: Learn how established companies like Bit Digital, Inc. (BTBT) navigate the digital landscape.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Bit Digital, Inc. (BTBT).
- Real-World Data: Bit Digital’s historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Bit Digital, Inc. (BTBT).
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results relevant to Bit Digital, Inc. (BTBT).
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.