|
Greenidge Generation Holdings Inc. (Gree) Avaliação DCF |
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
Greenidge Generation Holdings Inc. (GREE) Bundle
Descubra o verdadeiro potencial da Greenidge Generation Holdings Inc. (gree) com nossa calculadora DCF avançada! Ajuste as principais premissas, explore vários cenários e avalie como diferentes fatores afetam a avaliação da Greenidge Generation Holdings Inc. (gree)-tudo dentro de um modelo de excel amigável.
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 | 20.1 | 107.3 | 90.0 | 70.4 | 59.5 | 66.5 | 74.2 | 82.9 | 92.6 | 103.4 |
| Revenue Growth, % | 0 | 433.34 | -16.12 | -21.77 | -15.42 | 11.67 | 11.67 | 11.67 | 11.67 | 11.67 |
| EBITDA | 1.9 | 45.4 | -181.3 | -2.8 | .7 | -6.8 | -7.5 | -8.4 | -9.4 | -10.5 |
| EBITDA, % | 9.64 | 42.3 | -201.53 | -3.95 | 1.17 | -10.17 | -10.17 | -10.17 | -10.17 | -10.17 |
| Depreciation | 4.9 | 12.2 | 51.8 | 13.6 | 13.5 | 18.0 | 20.1 | 22.5 | 25.1 | 28.0 |
| Depreciation, % | 24.54 | 11.34 | 57.6 | 19.32 | 22.63 | 27.09 | 27.09 | 27.09 | 27.09 | 27.09 |
| EBIT | -3.0 | 33.2 | -233.2 | -16.4 | -12.8 | -17.1 | -19.1 | -21.3 | -23.8 | -26.6 |
| EBIT, % | -14.91 | 30.96 | -259.13 | -23.27 | -21.45 | -25.73 | -25.73 | -25.73 | -25.73 | -25.73 |
| Total Cash | 11.8 | 83.1 | 15.2 | 13.3 | 8.6 | 24.8 | 27.7 | 30.9 | 34.5 | 38.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .4 | .2 | 3.5 | 1.2 | 1.5 | 1.4 | 1.5 | 1.7 | 1.9 | 2.1 |
| Account Receivables, % | 1.94 | 0.22092 | 3.88 | 1.73 | 2.51 | 2.06 | 2.06 | 2.06 | 2.06 | 2.06 |
| Inventories | .2 | .0 | 12.7 | .0 | .0 | 2.0 | 2.2 | 2.5 | 2.8 | 3.1 |
| Inventories, % | 0.77061 | 0 | 14.16 | 0 | 0 | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 |
| Accounts Payable | 1.7 | 5.7 | 9.6 | 3.5 | 3.9 | 4.8 | 5.4 | 6.0 | 6.7 | 7.5 |
| Accounts Payable, % | 8.68 | 5.36 | 10.68 | 4.97 | 6.47 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 |
| Capital Expenditure | -4.6 | -163.6 | -133.0 | -13.0 | -10.4 | -34.4 | -38.4 | -42.9 | -47.9 | -53.5 |
| Capital Expenditure, % | -22.85 | -152.48 | -147.76 | -18.49 | -17.51 | -51.77 | -51.77 | -51.77 | -51.77 | -51.77 |
| Tax Rate, % | 0.34754 | 0.34754 | 0.34754 | 0.34754 | 0.34754 | 0.34754 | 0.34754 | 0.34754 | 0.34754 | 0.34754 |
| EBITAT | -3.5 | 33.5 | -246.9 | -16.6 | -12.7 | -17.1 | -19.1 | -21.3 | -23.8 | -26.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2.0 | -113.6 | -340.2 | -7.2 | -9.6 | -34.4 | -37.2 | -41.6 | -46.4 | -51.9 |
| WACC, % | 11.2 | 11.2 | 11.2 | 11.2 | 11.17 | 11.2 | 11.2 | 11.2 | 11.2 | 11.2 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -152.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -53 | |||||||||
| Terminal Value | -575 | |||||||||
| Present Terminal Value | -338 | |||||||||
| Enterprise Value | -491 | |||||||||
| Net Debt | 59 | |||||||||
| Equity Value | -550 | |||||||||
| Diluted Shares Outstanding, MM | 11 | |||||||||
| Equity Value Per Share | -52.37 |
What You Will Get
- Real GREE Financial Data: Pre-filled with Greenidge Generation Holdings Inc.'s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See GREE’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Greenidge Generation Holdings Inc. (GREE).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable parameters for personalized analysis.
- Customizable Forecast Assumptions: Update growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Greenidge Generation Holdings Inc. (GREE).
- Interactive Dashboard and Charts: Visual representations highlight essential valuation metrics for streamlined analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Greenidge Generation Holdings Inc. (GREE) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Greenidge Generation Holdings Inc. (GREE)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Greenidge Generation Holdings Inc. (GREE)?
- All-in-One Solution: Features DCF, WACC, and various financial ratio analyses tailored for GREE.
- Adjustable Parameters: Modify the highlighted cells to explore different financial scenarios for GREE.
- In-Depth Analysis: Automatically computes GREE’s intrinsic value and Net Present Value.
- Preloaded Information: Access historical and projected data for accurate financial assessments.
- Expert-Level Tool: Perfect for financial analysts, investors, and consultants focused on GREE.
Who Should Use Greenidge Generation Holdings Inc. (GREE)?
- Investors: Gain insights into the renewable energy sector with a reliable investment tool.
- Energy Analysts: Streamline your analysis with comprehensive data and performance metrics.
- Consultants: Easily tailor presentations or reports for clients interested in sustainable energy solutions.
- Environmental Enthusiasts: Enhance your understanding of green energy initiatives and their market impact.
- Educators and Students: Utilize it as a resource for learning about energy generation and sustainability in academic settings.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Greenidge Generation Holdings Inc. (GREE) 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 Greenidge Generation Holdings Inc. (GREE).
- 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.