Future FinTech Group Inc. (FTFT) DCF Valuation

Future FinTech Group Inc. (FTFT) 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

Future FinTech Group Inc. (FTFT) 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 the financial outlook of Future FinTech Group Inc. like an expert! This (FTFT) DCF Calculator provides pre-filled financial data and offers total flexibility to modify revenue growth, WACC, margins, and other essential 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 1.0 .4 25.1 23.9 34.9 41.9 50.2 60.3 72.4 86.9
Revenue Growth, % 0 -61.19 6658.49 -4.67 46 20.03 20.03 20.03 20.03 20.03
EBITDA -10.6 -29.8 -11.7 -13.2 -34.1 -33.5 -40.2 -48.2 -57.9 -69.5
EBITDA, % -1107.95 -8045.57 -46.57 -55.46 -97.71 -79.95 -79.95 -79.95 -79.95 -79.95
Depreciation .0 .1 .1 .2 .3 2.1 2.5 3.0 3.6 4.3
Depreciation, % 0.34549 22.18 0.2511 1.04 0.9469 4.95 4.95 4.95 4.95 4.95
EBIT -10.6 -29.9 -11.7 -13.5 -34.4 -33.6 -40.4 -48.5 -58.2 -69.8
EBIT, % -1108.3 -8067.74 -46.82 -56.5 -98.66 -80.4 -80.4 -80.4 -80.4 -80.4
Total Cash .5 9.8 52.5 27.1 20.0 34.6 41.6 49.9 59.9 71.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .1 17.3 7.8 30.7
Account Receivables, % 1.3 30.77 69.17 32.54 87.94
Inventories .0 -5,649.6 2.7 7.4 .0 -4.8 -5.8 -7.0 -8.4 -10.0
Inventories, % 0.37627 -1524202.18 10.71 31.11 0 -11.56 -11.56 -11.56 -11.56 -11.56
Accounts Payable .2 .0 .0 3.6 .7 3.6 4.3 5.2 6.3 7.5
Accounts Payable, % 26.06 0.02050413 0 15.01 2.09 8.64 8.64 8.64 8.64 8.64
Capital Expenditure .0 .0 -3.2 -1.2 -.8 -2.2 -2.6 -3.1 -3.7 -4.5
Capital Expenditure, % -5.03 -0.80506 -12.8 -4.85 -2.33 -5.16 -5.16 -5.16 -5.16 -5.16
Tax Rate, % 2.17 2.17 2.17 2.17 2.17 2.17 2.17 2.17 2.17 2.17
EBITAT -19.7 88.6 -11.8 -14.0 -33.7 -26.8 -32.1 -38.6 -46.3 -55.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -19.6 5,737.9 -5,684.4 -6.5 -52.5 -7.0 -34.3 -41.1 -49.4 -59.3
WACC, % 7.24 5.67 7.24 7.24 7.2 6.92 6.92 6.92 6.92 6.92
PV UFCF
SUM PV UFCF -150.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -60
Terminal Value -1,229
Present Terminal Value -880
Enterprise Value -1,030
Net Debt -17
Equity Value -1,014
Diluted Shares Outstanding, MM 15
Equity Value Per Share -68.54

What You Will Get

  • Real FTFT Financial Data: Pre-filled with Future FinTech Group Inc.’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Future FinTech Group Inc.’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Data: Future FinTech Group Inc.'s (FTFT) detailed historical financials and projected forecasts.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
  • Real-Time Insights: Instantly view the recalculated intrinsic value of Future FinTech Group Inc. (FTFT).
  • Visual Analytics: Interactive dashboard charts illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Future FinTech Group Inc.'s (FTFT) pre-filled financial data and projections.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the findings for your investment strategies.

Why Choose Future FinTech Group Inc. (FTFT)?

  • Time Efficiency: Skip the lengthy setup process – our solutions are ready for immediate use.
  • Enhanced Accuracy: Our reliable financial insights and calculations minimize valuation errors.
  • Completely Customizable: Adapt our tools to align with your unique forecasts and assumptions.
  • User-Friendly: Intuitive visuals and outputs simplify the analysis of results.
  • Preferred by Professionals: Crafted for industry experts who prioritize accuracy and functionality.

Who Should Use Future FinTech Group Inc. (FTFT)?

  • Investors: Evaluate Future FinTech's market potential before making investment decisions.
  • CFOs and Financial Analysts: Enhance financial assessments and validate forecasts for FTFT.
  • Startup Founders: Discover how fintech companies like Future FinTech are valued in the market.
  • Consultants: Provide comprehensive valuation analyses for clients interested in FTFT.
  • Students and Educators: Utilize current data to learn and teach financial valuation methodologies.

What the Template Contains

  • Pre-Filled DCF Model: Future FinTech Group Inc.'s (FTFT) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored for (FTFT).
  • Financial Ratios: Assess Future FinTech Group Inc.'s (FTFT) profitability, leverage, and efficiency metrics.
  • Editable Inputs: Modify assumptions such as growth, margins, and CAPEX to align with your scenarios for (FTFT).
  • Financial Statements: Annual and quarterly reports for Future FinTech Group Inc. (FTFT) to support comprehensive analysis.
  • Interactive Dashboard: Effortlessly visualize key valuation metrics and results for (FTFT).

No products were found matching.