|
Soluna Holdings, Inc. (SLNH) DCF Valuation
US | Technology | Hardware, Equipment & Parts | NASDAQ
|
- ✓ 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
Soluna Holdings, Inc. (SLNH) Bundle
Gain insight into your Soluna Holdings, Inc. (SLNH) valuation analysis using our cutting-edge DCF Calculator! Equipped with real (SLNH) data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of Soluna Holdings, Inc.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.6 | 9.6 | 14.3 | 28.5 | 21.1 | 29.9 | 42.5 | 60.4 | 85.8 | 122.0 |
| Revenue Growth, % | 0 | 46.08 | 49.44 | 99 | -26.21 | 42.08 | 42.08 | 42.08 | 42.08 | 42.08 |
| EBITDA | .3 | -1.5 | -.8 | -71.8 | -12.4 | -10.4 | -14.8 | -21.0 | -29.9 | -42.5 |
| EBITDA, % | 5.27 | -15.22 | -5.31 | -251.42 | -58.9 | -34.83 | -34.83 | -34.83 | -34.83 | -34.83 |
| Depreciation | .1 | .1 | 3.7 | 28.2 | 13.6 | 11.5 | 16.3 | 23.1 | 32.9 | 46.7 |
| Depreciation, % | 1.32 | 0.84384 | 25.81 | 98.83 | 64.63 | 38.29 | 38.29 | 38.29 | 38.29 | 38.29 |
| EBIT | .3 | -1.5 | -4.5 | -100.0 | -26.0 | -14.6 | -20.7 | -29.4 | -41.8 | -59.3 |
| EBIT, % | 3.94 | -16.06 | -31.13 | -350.25 | -123.53 | -48.65 | -48.65 | -48.65 | -48.65 | -48.65 |
| Total Cash | 2.5 | 2.6 | 10.3 | 1.1 | 6.4 | 10.3 | 14.6 | 20.7 | 29.4 | 41.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .7 | .0 | .5 | .3 | 2.7 | 1.7 | 2.5 | 3.5 | 5.0 | 7.0 |
| Account Receivables, % | 11.34 | 0 | 3.7 | 1.12 | 12.68 | 5.77 | 5.77 | 5.77 | 5.77 | 5.77 |
| Inventories | .9 | .8 | .0 | .9 | .0 | 1.5 | 2.2 | 3.1 | 4.4 | 6.3 |
| Inventories, % | 14.06 | 8.63 | 0 | 3.11 | 0 | 5.16 | 5.16 | 5.16 | 5.16 | 5.16 |
| Accounts Payable | .2 | .2 | 3.0 | 3.5 | 2.1 | 2.9 | 4.1 | 5.8 | 8.3 | 11.8 |
| Accounts Payable, % | 3.2 | 2 | 20.62 | 12.43 | 9.96 | 9.64 | 9.64 | 9.64 | 9.64 | 9.64 |
| Capital Expenditure | -.1 | -.8 | -57.3 | -63.8 | -12.7 | -16.2 | -23.0 | -32.7 | -46.4 | -65.9 |
| Capital Expenditure, % | -1.26 | -8.7 | -399.22 | -223.35 | -60.31 | -54.05 | -54.05 | -54.05 | -54.05 | -54.05 |
| Tax Rate, % | -1.5 | -1.5 | -1.5 | -1.5 | -1.5 | -1.5 | -1.5 | -1.5 | -1.5 | -1.5 |
| EBITAT | .3 | -1.9 | -4.5 | -98.7 | -26.4 | -14.5 | -20.6 | -29.3 | -41.7 | -59.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1.2 | -1.9 | -55.0 | -134.4 | -28.4 | -19.1 | -27.5 | -39.1 | -55.5 | -78.9 |
| WACC, % | 14.47 | 14.47 | 14.47 | 14.32 | 14.47 | 14.44 | 14.44 | 14.44 | 14.44 | 14.44 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -136.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -80 | |||||||||
| Terminal Value | -647 | |||||||||
| Present Terminal Value | -330 | |||||||||
| Enterprise Value | -466 | |||||||||
| Net Debt | 13 | |||||||||
| Equity Value | -479 | |||||||||
| Diluted Shares Outstanding, MM | 1 | |||||||||
| Equity Value Per Share | -364.86 |
What You Will Get
- Real Soluna Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Soluna Holdings, Inc. (SLNH).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Soluna Holdings, Inc. (SLNH).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Soluna Holdings, Inc. (SLNH)’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Soluna Holdings, Inc. (SLNH).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Soluna Holdings, Inc. (SLNH).
Key Features
- Accurate Financial Data: Gain access to reliable pre-loaded historical data and future forecasts for Soluna Holdings, Inc. (SLNH).
- Customizable Assumptions: Modify highlighted cells for key metrics such as WACC, growth rates, and margins.
- Real-Time Calculations: Enjoy automatic updates to DCF, Net Present Value (NPV), and cash flow analysis.
- User-Friendly Dashboard: Clear and concise charts and summaries to help visualize your valuation outcomes.
- Suitable for All Levels: An intuitive layout designed for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Soluna Holdings, Inc. (SLNH) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Soluna Holdings, Inc.'s (SLNH) intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Soluna Holdings, Inc. (SLNH)?
- User-Friendly Interface: Perfectly suited for both novices and seasoned professionals.
- Customizable Parameters: Adjust inputs easily to tailor your financial analysis.
- Real-Time Feedback: Observe immediate updates to Soluna's valuation as you change the inputs.
- Preloaded Data: Comes with Soluna’s actual financial metrics for swift evaluation.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use Soluna Holdings, Inc. (SLNH)?
- Investors: Gain insights and make informed decisions with our comprehensive financial analysis tools.
- Financial Analysts: Streamline your workflow with readily available data and customizable financial models.
- Consultants: Effortlessly modify our templates to create impactful presentations or detailed reports for your clients.
- Finance Enthusiasts: Enhance your knowledge of the cryptocurrency and renewable energy sectors through practical applications and case studies.
- Educators and Students: Utilize our resources as a hands-on learning tool in finance and investment courses.
What the Template Contains
- Pre-Filled DCF Model: Soluna Holdings, Inc.'s (SLNH) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Soluna Holdings, Inc.'s (SLNH) 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.