|
Exp World Holdings, Inc. (Expi) DCF Avaliação |
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
eXp World Holdings, Inc. (EXPI) Bundle
Obtenha informações sobre sua análise de avaliação Exp Exp World Holdings, Inc. (Expi) usando nossa calculadora DCF de ponta! Carregado com dados reais do Expi, este modelo do Excel permite ajustar as previsões e suposições para determinar com precisão o valor intrínseco do EXP World Holdings, Inc. (EXPI).
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 | 1,798.3 | 3,771.2 | 4,598.2 | 4,281.1 | 4,567.7 | 5,066.8 | 5,620.5 | 6,234.6 | 6,915.9 | 7,671.6 |
| Revenue Growth, % | 0 | 109.71 | 21.93 | -6.9 | 6.69 | 10.93 | 10.93 | 10.93 | 10.93 | 10.93 |
| EBITDA | 35.6 | 40.4 | 15.2 | 3.6 | 30.2 | 41.8 | 46.4 | 51.5 | 57.1 | 63.3 |
| EBITDA, % | 1.98 | 1.07 | 0.33157 | 0.08488463 | 0.66172 | 0.82556 | 0.82556 | 0.82556 | 0.82556 | 0.82556 |
| Depreciation | 4.0 | 6.2 | 9.8 | 10.9 | 10.3 | 11.0 | 12.2 | 13.5 | 15.0 | 16.6 |
| Depreciation, % | 0.22182 | 0.16568 | 0.21396 | 0.25442 | 0.22526 | 0.21623 | 0.21623 | 0.21623 | 0.21623 | 0.21623 |
| EBIT | 31.6 | 34.2 | 5.4 | -7.3 | 19.9 | 30.9 | 34.2 | 38.0 | 42.1 | 46.7 |
| EBIT, % | 1.76 | 0.90561 | 0.11761 | -0.16954 | 0.43646 | 0.60933 | 0.60933 | 0.60933 | 0.60933 | 0.60933 |
| Total Cash | 100.1 | 108.2 | 121.6 | 126.9 | 113.6 | 167.5 | 185.9 | 206.2 | 228.7 | 253.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 77.0 | 133.5 | 87.3 | 86.0 | 87.7 | 138.3 | 153.4 | 170.1 | 188.7 | 209.4 |
| Account Receivables, % | 4.28 | 3.54 | 1.9 | 2.01 | 1.92 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 |
| Inventories | 32.7 | 77.1 | 37.8 | .0 | .0 | 47.5 | 52.7 | 58.4 | 64.8 | 71.9 |
| Inventories, % | 1.82 | 2.04 | 0.82183 | 0 | 0 | 0.9371 | 0.9371 | 0.9371 | 0.9371 | 0.9371 |
| Accounts Payable | 4.0 | 7.2 | 10.4 | 8.9 | 10.5 | 10.9 | 12.1 | 13.4 | 14.8 | 16.5 |
| Accounts Payable, % | 0.22004 | 0.18981 | 0.22598 | 0.20784 | 0.22939 | 0.21461 | 0.21461 | 0.21461 | 0.21461 | 0.21461 |
| Capital Expenditure | -6.4 | -13.4 | -12.1 | -8.0 | -6.5 | -13.2 | -14.7 | -16.3 | -18.0 | -20.0 |
| Capital Expenditure, % | -0.3579 | -0.35594 | -0.26208 | -0.18586 | -0.14193 | -0.26074 | -0.26074 | -0.26074 | -0.26074 | -0.26074 |
| Tax Rate, % | -35.31 | -35.31 | -35.31 | -35.31 | -35.31 | -35.31 | -35.31 | -35.31 | -35.31 | -35.31 |
| EBITAT | 31.3 | 82.4 | 18.2 | -4.8 | 27.0 | 28.8 | 31.9 | 35.4 | 39.3 | 43.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -76.8 | -22.5 | 104.8 | 35.7 | 30.6 | -71.1 | 10.3 | 11.4 | 12.7 | 14.1 |
| WACC, % | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -32.6 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 15 | |||||||||
| Terminal Value | 119 | |||||||||
| Present Terminal Value | 58 | |||||||||
| Enterprise Value | 25 | |||||||||
| Net Debt | -114 | |||||||||
| Equity Value | 139 | |||||||||
| Diluted Shares Outstanding, MM | 154 | |||||||||
| Equity Value Per Share | 0.90 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real EXPI financials.
- Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effect of your inputs on eXp World Holdings’ valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive Data: eXp World Holdings, Inc.'s (EXPI) historical financial statements and pre-populated forecasts.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Insights: Instantly view eXp's intrinsic value as it updates live.
- Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics.
- Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.
How It Works
- Download: Obtain the pre-built Excel file featuring eXp World Holdings, Inc.'s (EXPI) financial data.
- Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and compare results instantly.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Choose This Calculator for eXp World Holdings, Inc. (EXPI)?
- Comprehensive Tool: Features DCF, WACC, and financial ratio analyses all in one platform.
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
- Detailed Insights: Automatically computes eXp World Holdings’ intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focused on eXp World Holdings, Inc. (EXPI).
Who Should Use eXp World Holdings, Inc. (EXPI)?
- Real Estate Investors: Leverage a powerful platform to make informed property investment decisions.
- Real Estate Agents: Streamline your business operations with innovative tools designed for efficiency.
- Consultants: Easily customize resources for client presentations or strategic planning sessions.
- Industry Enthusiasts: Enhance your knowledge of the real estate market with detailed insights and analytics.
- Educators and Students: Utilize it as a hands-on resource for courses focused on real estate and business development.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled eXp World Holdings, Inc. (EXPI) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for eXp World Holdings, Inc. (EXPI).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.