|
Avaliação DCF Smart Powerr Corp. (Creg)
CN | Utilities | Renewable Utilities | 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
Smart Powerr Corp. (CREG) Bundle
Avalie as perspectivas financeiras da Smart Powerr Corp. com precisão especializada! Essa calculadora DCF (Creg) fornece dados financeiros pré-preenchidos, permitindo a flexibilidade de modificar o crescimento da receita, o WACC, as margens e outras suposições essenciais para se alinhar com suas projeções.
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 | .9 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Revenue Growth, % | 0 | -100 | 0 | 0 | 0 | -25 | -25 | -25 | -25 | -25 |
| EBITDA | -8.8 | -.3 | -9.1 | -3.9 | -.8 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | -1014.74 | 100 | 100 | 100 | 100 | 60 | 60 | 60 | 60 | 60 |
| Depreciation | .0 | -5.8 | .1 | .1 | .0 | .0 | .0 | .0 | .0 | .0 |
| Depreciation, % | 0.23529 | 100 | 100 | 100 | 100 | 80.05 | 80.05 | 80.05 | 80.05 | 80.05 |
| EBIT | -8.8 | 5.5 | -9.2 | -3.9 | -.8 | .0 | .0 | .0 | .0 | .0 |
| EBIT, % | -1014.98 | 100 | 100 | 100 | 100 | 60 | 60 | 60 | 60 | 60 |
| Total Cash | 16.2 | 107.8 | 152.0 | 138.8 | .0 | .0 | .0 | .0 | .0 | .0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 42.1 | .3 | .9 | .2 | 69.0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 4849.81 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Inventories | .1 | .0 | -.2 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 6.91 | 100 | 100 | 100 | 100 | 81.38 | 81.38 | 81.38 | 81.38 | 81.38 |
| Accounts Payable | 2.2 | .1 | .1 | .1 | .1 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 253.65 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 0 | 100 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 0 |
| Tax Rate, % | -14.87 | -14.87 | -14.87 | -14.87 | -14.87 | -14.87 | -14.87 | -14.87 | -14.87 | -14.87 |
| EBITAT | -6.5 | -4.4 | -9.1 | -4.0 | -.9 | .0 | .0 | .0 | .0 | .0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -46.5 | 29.4 | -9.4 | -3.5 | -69.7 | 68.9 | .0 | .0 | .0 | .0 |
| WACC, % | 4.14 | 1.97 | 4.87 | 4.89 | 4.89 | 4.15 | 4.15 | 4.15 | 4.15 | 4.15 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 66.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 0 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | 66 | |||||||||
| Net Debt | 16 | |||||||||
| Equity Value | 50 | |||||||||
| Diluted Shares Outstanding, MM | 8 | |||||||||
| Equity Value Per Share | 6.44 |
What You Will Receive
- Comprehensive Financial Model: Smart Powerr Corp.'s (CREG) actual data supports accurate DCF valuation.
- Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential parameters.
- Real-Time Calculations: Automatic updates provide instant results as you adjust inputs.
- Professional-Grade Template: An expertly crafted Excel file ready for investor presentations.
- Adaptable and Reusable: Designed for versatility, allowing for repeated application in detailed projections.
Key Features
- Customizable Energy Metrics: Adjust essential inputs such as energy production estimates, operational costs, and market demand.
- Instant Renewable Valuation: Automatically computes intrinsic value, NPV, and other key financial metrics.
- Industry-Leading Precision: Leverages Smart Powerr Corp.'s (CREG) actual performance data for accurate valuation results.
- Effortless Scenario Planning: Explore various assumptions and evaluate results with ease.
- Efficiency Booster: Streamlines the valuation process, removing the need to create intricate models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Smart Powerr Corp. (CREG) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Smart Powerr Corp. (CREG)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose Smart Powerr Corp. (CREG) Calculator?
- Precision: Utilizes real Smart Powerr Corp. financial data for precise calculations.
- Versatility: Tailored for users to easily adjust and experiment with various inputs.
- Efficiency: Eliminate the need to create a financial model from the ground up.
- High-Quality: Crafted with the expertise and accuracy expected at the CFO level.
- Intuitive: Simple to navigate, suitable for users with all levels of financial modeling knowledge.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Smart Powerr Corp. (CREG) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Smart Powerr Corp. (CREG).
- Consultants: Deliver professional valuation insights on Smart Powerr Corp. (CREG) to clients quickly and accurately.
- Business Owners: Understand how companies like Smart Powerr Corp. (CREG) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Smart Powerr Corp. (CREG).
What the Template Contains
- Historical Data: Includes Smart Powerr Corp.'s (CREG) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Smart Powerr Corp.'s (CREG) 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 Smart Powerr Corp.'s (CREG) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.