HireQuest, Inc. (HQI) DCF Valuation

Avaliação DCF da Hirequest, Inc. (HQI)

US | Industrials | Staffing & Employment Services | NASDAQ
HireQuest, Inc. (HQI) 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

HireQuest, Inc. (HQI) 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 Hirequest, Inc. (HQI) usando nossa sofisticada calculadora DCF! Este modelo do Excel é pré -carregado com dados reais (HQI), permitindo que você ajuste as previsões e suposições para determinar com precisão o valor intrínseco da Hirequest.


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 13.8 22.8 31.0 37.9 34.6 44.5 57.2 73.6 94.7 121.8
Revenue Growth, % 0 64.82 35.99 22.39 -8.67 28.63 28.63 28.63 28.63 28.63
EBITDA 6.7 9.2 16.3 11.6 7.9 17.4 22.3 28.7 37.0 47.5
EBITDA, % 48.57 40.43 52.59 30.75 22.71 39.01 39.01 39.01 39.01 39.01
Depreciation .1 1.6 2.0 2.8 2.8 2.7 3.4 4.4 5.6 7.3
Depreciation, % 0.93548 6.81 6.59 7.37 8.06 5.96 5.96 5.96 5.96 5.96
EBIT 6.6 7.7 14.2 8.9 5.1 14.7 18.9 24.3 31.3 40.3
EBIT, % 47.64 33.61 46 23.38 14.65 33.06 33.06 33.06 33.06 33.06
Total Cash 13.7 1.3 3.0 1.3 2.2 11.1 14.2 18.3 23.5 30.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 23.5 38.2 46.5 46.2 43.5
Account Receivables, % 170.34 168.01 150.38 121.91 125.77
Inventories 1.4 .4 .9 .0 .0 1.3 1.7 2.2 2.8 3.6
Inventories, % 10.39 1.62 2.96 0 0 2.99 2.99 2.99 2.99 2.99
Accounts Payable .5 1.1 .4 .1 .2 .9 1.2 1.6 2.0 2.6
Accounts Payable, % 3.31 4.95 1.45 0.36165 0.50292 2.11 2.11 2.11 2.11 2.11
Capital Expenditure -1.8 -2.0 -1.5 -.1 -.1 -2.4 -3.1 -3.9 -5.1 -6.5
Capital Expenditure, % -12.78 -8.68 -4.77 -0.2587 -0.19654 -5.34 -5.34 -5.34 -5.34 -5.34
Tax Rate, % 11.43 11.43 11.43 11.43 11.43 11.43 11.43 11.43 11.43 11.43
EBITAT 5.8 7.3 12.8 7.0 4.5 12.9 16.7 21.4 27.6 35.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -20.4 -6.1 3.8 10.6 9.9 11.7 4.2 5.3 6.9 8.8
WACC, % 9.56 9.6 9.57 9.5 9.56 9.56 9.56 9.56 9.56 9.56
PV UFCF
SUM PV UFCF 28.5
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 9
Terminal Value 165
Present Terminal Value 105
Enterprise Value 133
Net Debt 5
Equity Value 129
Diluted Shares Outstanding, MM 14
Equity Value Per Share 9.24

What You Will Get

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

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for HireQuest, Inc. (HQI).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable parameters for customization.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to HireQuest, Inc. (HQI).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.

How It Works

  • Step 1: Download the prebuilt Excel template featuring HireQuest, Inc.'s (HQI) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the updated results, including HireQuest, Inc.'s (HQI) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for HireQuest, Inc. (HQI)?

  • Designed for Industry Experts: A specialized tool utilized by HR professionals, recruiters, and business strategists.
  • Comprehensive Data: HireQuest's historical and projected performance metrics are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various hiring strategies and market conditions.
  • Insightful Results: Automatically calculates key performance indicators, ROI, and other essential metrics.
  • User-Friendly Interface: Clear, step-by-step guidance ensures a seamless experience.

Who Should Use HireQuest, Inc. (HQI)?

  • Job Seekers: Explore diverse employment opportunities across various industries.
  • Employers: Streamline your hiring process with our efficient staffing solutions.
  • Recruitment Agencies: Enhance your service offerings with our comprehensive tools and resources.
  • HR Professionals: Gain insights into workforce trends to make informed hiring decisions.
  • Career Coaches: Utilize our platform to guide clients in their job search and career development.

What the Template Contains

  • Pre-Filled DCF Model: HireQuest, Inc.'s (HQI) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate HireQuest, Inc.'s (HQI) 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.