AppTech Payments Corp. (APCX) DCF Valuation

AppTech Payments Corp. (APCX) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

AppTech Payments Corp. (APCX) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Evaluate AppTech Payments Corp.'s (APCX) financial outlook like an expert! This (APCX) DCF Calculator provides pre-filled financial data and offers full flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your projections.


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 .3 .3 .4 .5 .5 .6 .7 .8 1.0 1.2
Revenue Growth, % 0 28.64 7.38 27.18 12 18.8 18.8 18.8 18.8 18.8
EBITDA -1.1 -3.8 -76.1 -15.5 -17.5 -.6 -.7 -.8 -1.0 -1.2
EBITDA, % -411.64 -1166.92 -21517.76 -3435.33 -3467.26 -100 -100 -100 -100 -100
Depreciation .0 .0 8.4 .4 1.0 .3 .4 .5 .6 .7
Depreciation, % 0.02537695 0.01972686 2363.89 90 195.44 58.01 58.01 58.01 58.01 58.01
EBIT -1.1 -3.8 -84.5 -15.9 -18.5 -.6 -.7 -.8 -1.0 -1.2
EBIT, % -411.66 -1166.94 -23881.65 -3525.33 -3662.7 -100 -100 -100 -100 -100
Total Cash .0 .1 .0 3.5 1.3 .3 .3 .4 .5 .5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .1 .0
Account Receivables, % 11.65 12.33 11.4 11.33 5.95
Inventories -30.9 -6.7 -573.7 .0 .0 -.4 -.4 -.5 -.6 -.7
Inventories, % -12070.47 -2030.14 -162144.09 0.000222222222 0 -60 -60 -60 -60 -60
Accounts Payable 1.7 1.6 1.3 .3 1.8 .6 .7 .8 1.0 1.1
Accounts Payable, % 666.78 496.32 354.7 77.11 356.94 95.42 95.42 95.42 95.42 95.42
Capital Expenditure .0 .0 -1.2 -1.8 .0 -.2 -.3 -.3 -.4 -.5
Capital Expenditure, % 0 0 -332.59 -397.56 0 -40 -40 -40 -40 -40
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -1.2 -4.2 -14.3 -16.6 -18.5 -.5 -.6 -.7 -.8 -1.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 31.4 -28.5 559.5 -592.6 -16.0 -1.3 -.3 -.4 -.4 -.5
WACC, % 7.85 7.85 7.54 7.85 7.85 7.79 7.79 7.79 7.79 7.79
PV UFCF
SUM PV UFCF -2.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1
Terminal Value -9
Present Terminal Value -6
Enterprise Value -9
Net Debt -1
Equity Value -7
Diluted Shares Outstanding, MM 19
Equity Value Per Share -0.39

What You Will Get

  • Real APCX Financial Data: Pre-filled with AppTech Payments Corp.'s historical and projected data for accurate analysis.
  • Fully Editable Template: Easily modify key inputs such as revenue growth, WACC, and EBITDA %.
  • Automatic Calculations: Watch AppTech’s intrinsic value update in real-time based on your adjustments.
  • Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • User-Friendly Design: Intuitive layout and straightforward instructions suitable for all experience levels.

Key Features

  • Comprehensive Financial Data: AppTech Payments Corp.'s (APCX) historical financial statements and pre-filled forecasts.
  • Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Calculations: View AppTech Payments Corp.'s (APCX) intrinsic value update instantly.
  • Intuitive Visual Outputs: Dashboard charts showcase valuation results and essential metrics.
  • Designed for Precision: A professional-grade tool for analysts, investors, and finance professionals.

How It Works

  • Download: Get the comprehensive Excel file featuring AppTech Payments Corp.'s (APCX) financial data.
  • Customize: Tailor forecasts, including revenue growth, EBITDA %, and WACC to your needs.
  • Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation insights to inform your investment strategy.

Why Choose This Calculator for AppTech Payments Corp. (APCX)?

  • Accurate Data: Real AppTech Payments financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your projections.
  • Time-Saving: Pre-built calculations save you from starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the payments sector.
  • User-Friendly: Intuitive design and step-by-step guidance make it accessible for all users.

Who Should Use AppTech Payments Corp. (APCX)?

  • Investors: Make informed decisions with a robust platform for payment solutions.
  • Financial Analysts: Streamline your analysis with comprehensive data and insights tailored for the payments industry.
  • Consultants: Effortlessly customize solutions for client projects and presentations in the fintech sector.
  • Finance Enthusiasts: Enhance your knowledge of payment technologies and trends through real-life applications.
  • Educators and Students: Utilize it as a valuable resource for learning about payment systems and financial technology in academic settings.

What the Template Contains

  • Preloaded APCX 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.

No products were found matching.