Greenpro Capital Corp. (GRNQ) DCF Valuation

Avaliação DCF GreenPro Capital Corp. (GRNQ)

MY | Industrials | Consulting Services | NASDAQ
Greenpro Capital Corp. (GRNQ) 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

Greenpro Capital Corp. (GRNQ) Bundle

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

TOTAL:

Procurando avaliar o valor intrínseco da GreenPro Capital Corp.? Nossa calculadora DCF GRNQ integra dados do mundo real com extensos recursos de personalização, permitindo refinar suas previsões e aprimorar suas opções de investimento.


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 2.3 2.9 3.7 3.5 3.5 3.9 4.4 5.0 5.6 6.3
Revenue Growth, % 0 30.82 24.55 -5.34 0.5389 12.64 12.64 12.64 12.64 12.64
EBITDA -2.1 -1.1 -6.0 1.3 -1.0 -1.7 -2.0 -2.2 -2.5 -2.8
EBITDA, % -92.83 -37.48 -163.9 37.24 -27.72 -44.16 -44.16 -44.16 -44.16 -44.16
Depreciation .5 .3 .2 .2 -.2 .3 .3 .4 .4 .5
Depreciation, % 22.85 10.24 6.49 6.84 -7.06 7.87 7.87 7.87 7.87 7.87
EBIT -2.6 -1.4 -6.3 1.1 -.7 -1.9 -2.1 -2.4 -2.7 -3.0
EBIT, % -115.68 -47.72 -170.38 30.4 -20.66 -47.6 -47.6 -47.6 -47.6 -47.6
Total Cash .9 5.3 3.9 2.2 1.1 2.7 3.0 3.4 3.8 4.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .3 1.2 .4 .8 .1
Account Receivables, % 11.26 40.73 11.85 22.88 2.7
Inventories -333.4 -1,440.5 .2 .0 .0 -1.5 -1.7 -1.9 -2.2 -2.5
Inventories, % -14787.29 -48835.04 5.64 0 0 -38.87 -38.87 -38.87 -38.87 -38.87
Accounts Payable .7 .8 .8 .7 .0 .8 .9 1.0 1.1 1.3
Accounts Payable, % 31.17 26.7 20.66 20.84 0 19.87 19.87 19.87 19.87 19.87
Capital Expenditure .0 .0 .0 -.1 .0 .0 .0 .0 .0 -.1
Capital Expenditure, % -0.1334 -1.33 -0.08209043 -2.45 -0.14495 -0.82812 -0.82812 -0.82812 -0.82812 -0.82812
Tax Rate, % 0.61534 0.61534 0.61534 0.61534 0.61534 0.61534 0.61534 0.61534 0.61534 0.61534
EBITAT -3.5 -1.4 -6.3 1.1 -.7 -1.9 -2.1 -2.4 -2.7 -3.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 330.9 1,105.1 -1,446.0 1.0 -1.0 .1 -1.6 -1.8 -2.0 -2.3
WACC, % 11.89 11.89 11.89 11.89 11.89 11.89 11.89 11.89 11.89 11.89
PV UFCF
SUM PV UFCF -5.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -2
Terminal Value -23
Present Terminal Value -13
Enterprise Value -18
Net Debt -1
Equity Value -17
Diluted Shares Outstanding, MM 8
Equity Value Per Share -2.29

What You Will Get

  • Real GRNQ Financial Data: Pre-filled with Greenpro Capital Corp.’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 Greenpro Capital Corp.’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

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

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Greenpro Capital Corp.'s (GRNQ) preloaded data.
  • 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation outcomes for Greenpro Capital Corp. (GRNQ).
  • 5. Present with Confidence: Share professional valuation insights to enhance your decision-making process.

Why Choose This Calculator for Greenpro Capital Corp. (GRNQ)?

  • Accurate Data: Utilize real Greenpro financials for trustworthy valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from the beginning.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the finance sector.
  • User-Friendly: Easy-to-navigate design and clear instructions make it accessible for everyone.

Who Should Use Greenpro Capital Corp. (GRNQ)?

  • Investors: Gain insights into sustainable investment opportunities with expert analysis.
  • Financial Analysts: Streamline your research process with comprehensive market data and reports.
  • Consultants: Easily customize reports for clients focusing on green investments and financial strategies.
  • Finance Enthusiasts: Explore innovative financing solutions and their impact on the environment.
  • Educators and Students: Utilize real-world case studies to enhance learning in sustainable finance courses.

What the Template Contains

  • Pre-Filled DCF Model: Greenpro Capital Corp.’s (GRNQ) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Greenpro Capital Corp.’s (GRNQ) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.


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.