|
F45 Training Holdings Inc. (FXLV) DCF Valuation
US | Consumer Cyclical | Leisure | NYSE
|
- ✓ 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
F45 Training Holdings Inc. (FXLV) Bundle
Looking to assess the intrinsic value of F45 Training Holdings Inc.? Our FXLV DCF Calculator integrates real-world data with extensive customization features, allowing you to adjust forecasts and enhance your investment strategies.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2018 |
AY2 2019 |
AY3 2020 |
AY4 2021 |
AY5 2022 |
FY1 2023 |
FY2 2024 |
FY3 2025 |
FY4 2026 |
FY5 2027 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 57.8 | 92.7 | 82.3 | 134.0 | 104.4 | 127.9 | 156.7 | 192.0 | 235.2 | 288.1 |
| Revenue Growth, % | 0 | 60.49 | -11.2 | 62.82 | -22.09 | 22.51 | 22.51 | 22.51 | 22.51 | 22.51 |
| EBITDA | 20.1 | -7.5 | -10.1 | -138.0 | -135.5 | -47.5 | -58.2 | -71.3 | -87.3 | -107.0 |
| EBITDA, % | 34.78 | -8.12 | -12.3 | -102.94 | -129.79 | -37.13 | -37.13 | -37.13 | -37.13 | -37.13 |
| Depreciation | .8 | 1.5 | 2.7 | 5.7 | 5.9 | 4.2 | 5.1 | 6.3 | 7.7 | 9.4 |
| Depreciation, % | 1.45 | 1.66 | 3.28 | 4.25 | 5.68 | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 |
| EBIT | 19.3 | -9.1 | -12.8 | -143.7 | -141.5 | -49.1 | -60.2 | -73.7 | -90.3 | -110.7 |
| EBIT, % | 33.33 | -9.79 | -15.58 | -107.19 | -135.47 | -38.41 | -38.41 | -38.41 | -38.41 | -38.41 |
| Total Cash | 5.0 | 8.3 | 29.0 | 42.0 | 5.3 | 22.8 | 27.9 | 34.2 | 41.9 | 51.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2.5 | 10.7 | 12.0 | 29.6 | 16.8 | 17.6 | 21.5 | 26.4 | 32.3 | 39.5 |
| Account Receivables, % | 4.29 | 11.57 | 14.56 | 22.11 | 16.09 | 13.73 | 13.73 | 13.73 | 13.73 | 13.73 |
| Inventories | 2.2 | 5.4 | 4.5 | 12.3 | 42.5 | 16.6 | 20.4 | 24.9 | 30.5 | 37.4 |
| Inventories, % | 3.8 | 5.8 | 5.45 | 9.18 | 40.7 | 12.99 | 12.99 | 12.99 | 12.99 | 12.99 |
| Accounts Payable | 3.1 | 18.6 | 7.7 | 4.8 | 21.8 | 15.1 | 18.5 | 22.7 | 27.8 | 34.1 |
| Accounts Payable, % | 5.39 | 20.03 | 9.32 | 3.56 | 20.85 | 11.83 | 11.83 | 11.83 | 11.83 | 11.83 |
| Capital Expenditure | -.9 | -1.1 | -1.5 | -6.6 | -10.7 | -5.1 | -6.2 | -7.7 | -9.4 | -11.5 |
| Capital Expenditure, % | -1.63 | -1.24 | -1.87 | -4.96 | -10.24 | -3.99 | -3.99 | -3.99 | -3.99 | -3.99 |
| Tax Rate, % | -14.29 | -14.29 | -14.29 | -14.29 | -14.29 | -14.29 | -14.29 | -14.29 | -14.29 | -14.29 |
| EBITAT | 12.9 | -12.1 | -14.6 | -138.3 | -161.7 | -45.5 | -55.8 | -68.4 | -83.7 | -102.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 11.3 | -7.6 | -24.7 | -167.6 | -166.8 | -28.0 | -61.2 | -75.0 | -91.9 | -112.5 |
| WACC, % | 9.38 | 13.79 | 13.79 | 13.29 | 13.79 | 12.81 | 12.81 | 12.81 | 12.81 | 12.81 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -243.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -115 | |||||||||
| Terminal Value | -1,062 | |||||||||
| Present Terminal Value | -581 | |||||||||
| Enterprise Value | -825 | |||||||||
| Net Debt | 100 | |||||||||
| Equity Value | -925 | |||||||||
| Diluted Shares Outstanding, MM | 96 | |||||||||
| Equity Value Per Share | -9.60 |
What You Will Receive
- Pre-Filled Financial Model: F45 Training's actual data allows for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Immediate Calculations: Automatic updates provide real-time results as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for versatility, enabling repeated use for in-depth forecasts.
Key Features
- Comprehensive Data: F45 Training Holdings Inc.'s historical performance metrics and projected growth figures.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Insights: Watch F45's intrinsic value update instantly as inputs change.
- Intuitive Visualizations: Interactive dashboard charts illustrate valuation outcomes and essential indicators.
- Designed for Precision: A reliable resource for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review F45 Training's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as membership growth, operating costs, and market penetration rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategies.
Why Choose F45 Training Holdings Inc. (FXLV) Calculator?
- Accuracy: Utilizes real F45 financial data for precise calculations.
- Flexibility: Allows users to easily adjust and test various inputs.
- Time-Saving: Eliminates the need to create a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users with varying levels of financial expertise.
Who Should Use This Product?
- Fitness Professionals: Develop comprehensive training and business models for gym management.
- Corporate Strategy Teams: Evaluate growth scenarios to inform strategic decisions.
- Consultants and Advisors: Offer clients precise insights into the valuation of F45 Training Holdings Inc. (FXLV).
- Students and Educators: Utilize real-world data to learn and teach fitness industry economics.
- Health and Fitness Enthusiasts: Gain insights into how fitness franchises like F45 are valued in the market.
What the F45 Training Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for F45 Training.
- Real-World Data: F45 Training’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 F45's performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to F45 Training.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable insights into F45 Training's financial health.
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.