|
Avaliação DCF da Nuscale Power Corporation (SMR) |
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
NuScale Power Corporation (SMR) Bundle
Avalie as perspectivas financeiras da Nuscale Power Corporation como um especialista! Essa calculadora DCF (SMR) fornece finanças pré-preenchidas, juntamente com a flexibilidade para modificar o crescimento da receita, o WACC, as margens e outras suposições cruciais para se alinhar com suas projeções.
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 | .6 | 2.9 | 11.8 | 22.8 | 37.0 | 70.0 | 132.2 | 249.8 | 471.8 | 891.3 |
| Revenue Growth, % | 0 | 377 | 312.44 | 93.24 | 62.41 | 88.91 | 88.91 | 88.91 | 88.91 | 88.91 |
| EBITDA | -156.8 | -172.1 | -227.3 | -273.0 | -136.9 | -70.0 | -132.2 | -249.8 | -471.8 | -891.3 |
| EBITDA, % | -26127.5 | -6013.45 | -1925.59 | -1196.88 | -369.5 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | 2.1 | 3.7 | 5.1 | 2.6 | 1.8 | 36.3 | 68.5 | 129.5 | 244.6 | 462.1 |
| Depreciation, % | 346.33 | 129.14 | 43.06 | 11.21 | 4.97 | 51.85 | 51.85 | 51.85 | 51.85 | 51.85 |
| EBIT | -158.8 | -175.8 | -232.4 | -275.6 | -138.7 | -70.0 | -132.2 | -249.8 | -471.8 | -891.3 |
| EBIT, % | -26473.83 | -6142.59 | -1968.65 | -1208.09 | -374.48 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | 4.9 | 77.1 | 267.7 | 120.3 | 441.6 | 70.0 | 132.2 | 249.8 | 471.8 | 891.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2.8 | 4.8 | 11.2 | 10.1 | 21.1 | 55.5 | 104.8 | 197.9 | 373.9 | 706.3 |
| Account Receivables, % | 465 | 168.87 | 94.87 | 44.4 | 56.97 | 79.25 | 79.25 | 79.25 | 79.25 | 79.25 |
| Inventories | 3.7 | 4.0 | .0 | .0 | .0 | 28.0 | 52.9 | 99.9 | 188.7 | 356.5 |
| Inventories, % | 623.15 | 141.36 | 0 | 0 | 0 | 40 | 40 | 40 | 40 | 40 |
| Accounts Payable | 14.6 | 18.5 | 20.3 | 40.8 | 47.9 | 70.0 | 132.2 | 249.8 | 471.8 | 891.3 |
| Accounts Payable, % | 2427.5 | 646.19 | 171.61 | 179.07 | 129.43 | 100 | 100 | 100 | 100 | 100 |
| Capital Expenditure | -3.5 | -2.0 | -2.3 | -1.7 | .0 | -27.4 | -51.7 | -97.7 | -184.6 | -348.7 |
| Capital Expenditure, % | -587.67 | -68.2 | -19.76 | -7.56 | -0.11877 | -39.13 | -39.13 | -39.13 | -39.13 | -39.13 |
| Tax Rate, % | 60.57 | 60.57 | 60.57 | 60.57 | 60.57 | 60.57 | 60.57 | 60.57 | 60.57 | 60.57 |
| EBITAT | -158.8 | -175.8 | -42.5 | -89.3 | -54.7 | -40.6 | -76.7 | -144.9 | -273.8 | -517.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -152.3 | -172.5 | -40.3 | -66.8 | -56.8 | -72.0 | -71.9 | -135.8 | -256.5 | -484.6 |
| WACC, % | 11.96 | 11.96 | 11.96 | 11.96 | 11.96 | 11.96 | 11.96 | 11.96 | 11.96 | 11.96 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -657.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -494 | |||||||||
| Terminal Value | -4,962 | |||||||||
| Present Terminal Value | -2,820 | |||||||||
| Enterprise Value | -3,477 | |||||||||
| Net Debt | -402 | |||||||||
| Equity Value | -3,076 | |||||||||
| Diluted Shares Outstanding, MM | 93 | |||||||||
| Equity Value Per Share | -32.98 |
What You Will Receive
- Accurate NUScale Financials: Features both historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Real-Time Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Evaluate various scenarios to assess the future performance of NuScale Power Corporation (SMR).
- User-Friendly Design: Designed for professionals while remaining accessible for newcomers.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for NuScale Power Corporation (SMR).
- WACC Calculator: Offers a pre-built Weighted Average Cost of Capital sheet with adjustable input parameters.
- Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates.
- Integrated Financial Ratios: Assess profitability, leverage, and efficiency ratios specifically for NuScale Power Corporation (SMR).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Examine NuScale Power Corporation's (SMR) pre-filled financial data and projections.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs to inform your investment decisions.
Why Choose This Calculator?
- Designed for Experts: A sophisticated tool utilized by energy analysts, executives, and industry consultants.
- Accurate Data: NuScale Power Corporation's historical and projected financials loaded for reliable forecasting.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Comprehensive Outputs: Automatically calculates intrinsic value, NPV, and essential metrics.
- User-Friendly: Intuitive step-by-step guidance to streamline your experience.
Who Can Benefit from This Product?
- Investment Professionals: Develop comprehensive and dependable valuation models for portfolio evaluations.
- Corporate Finance Departments: Examine valuation scenarios to inform strategic decision-making.
- Consultants and Advisors: Deliver precise valuation insights for NuScale Power Corporation (SMR) to clients.
- Students and Instructors: Utilize real-world data to enhance learning in financial modeling.
- Energy Sector Enthusiasts: Gain insights into how companies like NuScale Power Corporation (SMR) are appraised in the market.
What the Template Includes
- Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
- Real-World Data: NuScale Power Corporation’s (SMR) historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables displaying clear, actionable 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.