EVgo, Inc. (EVGO) DCF Valuation

Evgo, Inc. (EVGO) Avaliação DCF

US | Consumer Cyclical | Specialty Retail | NASDAQ
EVgo, Inc. (EVGO) 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

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

EVgo, Inc. (EVGO) Bundle

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

TOTAL:

Obtenha informações sobre sua análise de avaliação EVGO, Inc. (EVGO) usando nossa sofisticada calculadora DCF! Este modelo do Excel é pré -carregado com dados reais do EVGO, permitindo que você ajuste as previsões e suposições para determinar com precisão o valor intrínseco da EVGO, Inc.


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 13.0 22.2 54.6 161.0 256.8 468.6 854.9 1,559.8 2,845.9 5,192.3
Revenue Growth, % 0 70.24 145.74 194.85 59.57 82.45 82.45 82.45 82.45 82.45
EBITDA -34.9 -31.9 -70.3 -83.5 -83.0 -360.0 -656.9 -1,198.5 -2,186.6 -3,989.5
EBITDA, % -267.08 -143.76 -128.75 -51.86 -32.32 -76.83 -76.83 -76.83 -76.83 -76.83
Depreciation 18.7 23.9 35.9 52.0 46.0 296.1 540.3 985.8 1,798.5 3,281.4
Depreciation, % 143.04 107.59 65.8 32.28 17.91 63.2 63.2 63.2 63.2 63.2
EBIT -53.5 -55.8 -106.2 -135.4 -129.0 -407.1 -742.7 -1,355.0 -2,472.3 -4,510.7
EBIT, % -410.12 -251.36 -194.55 -84.14 -50.22 -86.87 -86.87 -86.87 -86.87 -86.87
Total Cash 7.9 484.9 246.2 209.1 117.3 380.8 694.7 1,267.5 2,312.6 4,219.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 5.4 13.7 19.1 44.2 45.8
Account Receivables, % 41.56 61.58 34.96 27.45 17.85
Inventories .0 6.4 5.0 .0 .0 35.6 64.9 118.4 216.0 394.1
Inventories, % 0.09205297 28.79 9.07 0 0 7.59 7.59 7.59 7.59 7.59
Accounts Payable 3.0 2.9 9.1 10.1 13.0 60.3 110.0 200.7 366.1 668.0
Accounts Payable, % 22.97 13.26 16.72 6.3 5.07 12.87 12.87 12.87 12.87 12.87
Capital Expenditure -19.3 -65.0 -200.3 -158.9 -94.8 -408.3 -744.9 -1,359.0 -2,479.5 -4,523.8
Capital Expenditure, % -148.24 -292.62 -366.84 -98.72 -36.91 -87.13 -87.13 -87.13 -87.13 -87.13
Tax Rate, % -1.77 -1.77 -1.77 -1.77 -1.77 -1.77 -1.77 -1.77 -1.77 -1.77
EBITAT -64.2 -8.2 -106.2 -42.4 -131.3 -281.6 -513.9 -937.5 -1,710.5 -3,120.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -67.3 -64.0 -268.3 -168.5 -178.8 -508.1 -839.8 -1,532.1 -2,795.4 -5,100.2
WACC, % 12.36 11.51 12.36 11.68 12.36 12.06 12.06 12.06 12.06 12.06
PV UFCF
SUM PV UFCF -6,870.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -5,202
Terminal Value -51,731
Present Terminal Value -29,280
Enterprise Value -36,151
Net Debt -27
Equity Value -36,124
Diluted Shares Outstanding, MM 106
Equity Value Per Share -340.13

What You Will Get

  • Real EVgo Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for EVgo, Inc. (EVGO).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to EVgo, Inc. (EVGO).
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on EVgo, Inc. (EVGO)’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for EVgo, Inc. (EVGO).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for EVgo, Inc. (EVGO).

Key Features

  • 🔍 Real-Life EVGO Financials: Pre-filled historical and projected data for EVgo, Inc. (EVGO).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate EVgo’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize EVgo’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file for EVgo, Inc. (EVGO).
  2. Step 2: Review EVgo's pre-filled financial data and projections.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify assumptions.
  5. Step 5: Evaluate the outputs and utilize the results for your investment strategies.

Why Choose EVgo, Inc. (EVGO)?

  • Accelerate Charging Solutions: Access a comprehensive network of fast charging stations nationwide.
  • Enhance Sustainability: Contribute to a cleaner environment with renewable energy options.
  • Flexible Plans: Choose from various subscription models to suit your charging needs.
  • User-Friendly App: Easily locate charging stations and monitor your usage in real-time.
  • Backed by Industry Leaders: Partnered with major automotive and energy companies for reliability and innovation.

Who Should Use This Product?

  • Investors: Evaluate EVgo's valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess future projections.
  • Startup Founders: Understand the valuation strategies of leading companies like EVgo.
  • Consultants: Provide comprehensive valuation reports for your clients.
  • Students and Educators: Utilize real-world examples to practice and teach valuation concepts.

What the Template Contains

  • Pre-Filled DCF Model: EVgo’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored for EVgo.
  • Financial Ratios: Assess EVgo’s profitability, leverage, and operational efficiency.
  • Editable Inputs: Modify assumptions such as growth rates, margins, and CAPEX to suit your analysis.
  • Financial Statements: Comprehensive annual and quarterly reports for in-depth evaluation.
  • Interactive Dashboard: Effortlessly visualize key valuation metrics and outcomes.


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.

No products were found matching.