|
Avaliação Smart Sand, Inc. (SND) |
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
Smart Sand, Inc. (SND) Bundle
Obtenha informações sobre sua análise de avaliação Smart Sand, Inc. (SND) usando nossa calculadora DCF de última geração! Equipado com dados reais do SND, este modelo do Excel permite ajustar as previsões e suposições para calcular o valor intrínseco da Smart Sand, Inc. com precisão.
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 | 122.3 | 126.6 | 255.7 | 296.0 | 311.4 | 408.3 | 535.3 | 701.8 | 920.2 | 1,206.5 |
| Revenue Growth, % | 0 | 3.52 | 101.93 | 15.73 | 5.2 | 31.11 | 31.11 | 31.11 | 31.11 | 31.11 |
| EBITDA | 50.0 | -31.5 | 25.0 | 27.3 | 1.1 | 28.9 | 37.8 | 49.6 | 65.1 | 85.3 |
| EBITDA, % | 40.87 | -24.85 | 9.77 | 9.22 | 0.34653 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 |
| Depreciation | 22.9 | 26.2 | 27.3 | 28.3 | 2.6 | 49.4 | 64.8 | 84.9 | 111.4 | 146.0 |
| Depreciation, % | 18.74 | 20.72 | 10.67 | 9.55 | 0.83373 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 |
| EBIT | 27.1 | -57.7 | -2.3 | -1.0 | -1.5 | -20.5 | -26.9 | -35.3 | -46.3 | -60.7 |
| EBIT, % | 22.12 | -45.57 | -0.89935 | -0.33111 | -0.4872 | -5.03 | -5.03 | -5.03 | -5.03 | -5.03 |
| Total Cash | 11.7 | 25.6 | 5.5 | 6.1 | 1.6 | 28.2 | 36.9 | 48.4 | 63.5 | 83.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 69.8 | 19.4 | 35.8 | 26.6 | 46.3 | 90.0 | 118.0 | 154.7 | 202.9 | 266.0 |
| Account Receivables, % | 57.09 | 15.29 | 14.01 | 8.99 | 14.87 | 22.05 | 22.05 | 22.05 | 22.05 | 22.05 |
| Inventories | 19.1 | 15.0 | 20.2 | 26.8 | 25.0 | 42.9 | 56.2 | 73.7 | 96.6 | 126.7 |
| Inventories, % | 15.64 | 11.86 | 7.89 | 9.06 | 8.04 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 |
| Accounts Payable | 3.3 | 8.5 | 14.4 | 16.0 | 17.0 | 21.1 | 27.7 | 36.3 | 47.6 | 62.5 |
| Accounts Payable, % | 2.67 | 6.69 | 5.64 | 5.42 | 5.46 | 5.18 | 5.18 | 5.18 | 5.18 | 5.18 |
| Capital Expenditure | -8.6 | -11.2 | -12.7 | -23.0 | -7.0 | -25.2 | -33.1 | -43.4 | -56.9 | -74.6 |
| Capital Expenditure, % | -7.05 | -8.86 | -4.98 | -7.78 | -2.25 | -6.18 | -6.18 | -6.18 | -6.18 | -6.18 |
| Tax Rate, % | -1087.3 | -1087.3 | -1087.3 | -1087.3 | -1087.3 | -1087.3 | -1087.3 | -1087.3 | -1087.3 | -1087.3 |
| EBITAT | 41.1 | -49.0 | -.4 | 2.0 | -18.0 | -12.4 | -16.3 | -21.4 | -28.1 | -36.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -30.3 | 25.8 | -1.5 | 11.4 | -39.4 | -45.7 | -19.4 | -25.4 | -33.4 | -43.7 |
| WACC, % | 6.46 | 6.22 | 5.16 | 4.87 | 6.46 | 5.84 | 5.84 | 5.84 | 5.84 | 5.84 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -141.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -45 | |||||||||
| Terminal Value | -1,163 | |||||||||
| Present Terminal Value | -876 | |||||||||
| Enterprise Value | -1,017 | |||||||||
| Net Debt | 36 | |||||||||
| Equity Value | -1,053 | |||||||||
| Diluted Shares Outstanding, MM | 39 | |||||||||
| Equity Value Per Share | -26.95 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real SND financials.
- Real-World Data: 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 Smart Sand, Inc.'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 DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Smart Sand, Inc. (SND).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to the industry.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Smart Sand, Inc. (SND).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Smart Sand data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Smart Sand’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Smart Sand, Inc. (SND)?
- Accuracy: Utilizes real Smart Sand financials to guarantee precise data.
- Flexibility: Allows users to easily test and adjust inputs as needed.
- Time-Saving: Eliminate the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without advanced financial modeling skills.
Who Should Use This Product?
- Investors: Evaluate Smart Sand, Inc.’s (SND) market position before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts for (SND).
- Startup Founders: Understand the valuation strategies of established companies like Smart Sand, Inc. (SND).
- Consultants: Provide comprehensive valuation analyses and reports for clients interested in (SND).
- Students and Educators: Utilize current data from Smart Sand, Inc. (SND) to learn and teach valuation principles.
What the Template Contains
- Preloaded SND Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.