|
Avaliação DCF da Mastech Digital, Inc. (MHH) |
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
Mastech Digital, Inc. (MHH) Bundle
Seja você um investidor ou analista, esta calculadora DCF (MHH) é o seu recurso preferido para uma avaliação precisa. Carregado com dados reais da Mastech Digital, Inc., você pode ajustar as previsões e observar instantaneamente os efeitos.
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 | 194.1 | 222.0 | 242.2 | 201.1 | 198.9 | 201.6 | 204.4 | 207.2 | 210.0 | 212.8 |
| Revenue Growth, % | 0 | 14.38 | 9.11 | -16.98 | -1.07 | 1.36 | 1.36 | 1.36 | 1.36 | 1.36 |
| EBITDA | 17.0 | 18.8 | 16.4 | -5.2 | 7.3 | 10.1 | 10.3 | 10.4 | 10.5 | 10.7 |
| EBITDA, % | 8.75 | 8.49 | 6.77 | -2.57 | 3.66 | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 |
| Depreciation | 3.6 | 4.0 | 4.2 | 3.9 | 3.5 | 3.6 | 3.7 | 3.7 | 3.8 | 3.9 |
| Depreciation, % | 1.85 | 1.79 | 1.73 | 1.92 | 1.76 | 1.81 | 1.81 | 1.81 | 1.81 | 1.81 |
| EBIT | 13.4 | 14.9 | 12.2 | -9.0 | 3.8 | 6.5 | 6.6 | 6.7 | 6.7 | 6.8 |
| EBIT, % | 6.91 | 6.7 | 5.04 | -4.49 | 1.91 | 3.21 | 3.21 | 3.21 | 3.21 | 3.21 |
| Total Cash | 7.7 | 6.6 | 7.1 | 21.1 | 27.7 | 13.8 | 14.0 | 14.2 | 14.4 | 14.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 32.1 | 43.4 | 42.3 | 29.8 | 31.4 | 34.0 | 34.4 | 34.9 | 35.4 | 35.8 |
| Account Receivables, % | 16.56 | 19.55 | 17.47 | 14.83 | 15.81 | 16.84 | 16.84 | 16.84 | 16.84 | 16.84 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 2.6 | 5.0 | 4.5 | 4.7 | 4.7 | 4.1 | 4.1 | 4.2 | 4.2 | 4.3 |
| Accounts Payable, % | 1.33 | 2.23 | 1.85 | 2.32 | 2.35 | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 |
| Capital Expenditure | -.3 | -1.9 | -.8 | -.3 | -.9 | -.8 | -.8 | -.8 | -.8 | -.8 |
| Capital Expenditure, % | -0.15353 | -0.85356 | -0.3447 | -0.16659 | -0.473 | -0.39827 | -0.39827 | -0.39827 | -0.39827 | -0.39827 |
| Tax Rate, % | 23.1 | 23.1 | 23.1 | 23.1 | 23.1 | 23.1 | 23.1 | 23.1 | 23.1 | 23.1 |
| EBITAT | 10.5 | 10.8 | 8.5 | -7.1 | 2.9 | 4.9 | 4.9 | 5.0 | 5.1 | 5.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -15.8 | 4.0 | 12.5 | 9.1 | 3.9 | 4.6 | 7.4 | 7.5 | 7.6 | 7.7 |
| WACC, % | 8.06 | 8.03 | 8.01 | 8.07 | 8.06 | 8.05 | 8.05 | 8.05 | 8.05 | 8.05 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 27.4 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 8 | |||||||||
| Terminal Value | 158 | |||||||||
| Present Terminal Value | 107 | |||||||||
| Enterprise Value | 134 | |||||||||
| Net Debt | -24 | |||||||||
| Equity Value | 158 | |||||||||
| Diluted Shares Outstanding, MM | 12 | |||||||||
| Equity Value Per Share | 13.19 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real Mastech Digital, Inc. (MHH) financials.
- Real-World Data: Access to 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 how your inputs affect Mastech Digital, Inc. (MHH)’s 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 Mastech Digital Financials: Gain access to precise pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Clear charts and summaries to help visualize your valuation outcomes.
- Designed for All Users: An easy-to-navigate format suitable for investors, CFOs, and consultants alike.
How It Works
- Download: Obtain the comprehensive Excel file featuring Mastech Digital, Inc. (MHH) financial data.
- Customize: Tailor your projections by adjusting key metrics such as revenue growth, EBITDA %, and WACC.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various forecasts and instantly compare their results.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Choose Mastech Digital, Inc. (MHH)?
- Time Efficiency: No need to build a complex financial model from the ground up – our tools are ready for immediate use.
- Enhanced Accuracy: Dependable financial insights and calculations minimize valuation errors.
- Customizable Solutions: Adjust the framework to align with your specific assumptions and forecasts.
- User-Friendly Interface: Intuitive visuals and outputs simplify data interpretation.
- Preferred by Professionals: Crafted for experts who prioritize accuracy and functionality.
Who Should Use This Product?
- Individual Investors: Gain insights to make strategic decisions regarding Mastech Digital, Inc. (MHH) stock.
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Mastech Digital, Inc. (MHH).
- Consultants: Provide clients with accurate and timely valuation assessments of Mastech Digital, Inc. (MHH).
- Business Owners: Learn how companies like Mastech Digital, Inc. (MHH) are valued to inform your own business strategies.
- Finance Students: Explore valuation methodologies using real-time data and case studies from Mastech Digital, Inc. (MHH).
What the Template Contains
- Pre-Filled Data: Features Mastech Digital, Inc.'s (MHH) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on user-defined inputs.
- Key Financial Ratios: Evaluate Mastech Digital, Inc.'s (MHH) profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.
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.