Hour Loop, Inc. (HOUR) DCF Valuation

Hour Loop, Inc. (HOUR) 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

Hour Loop, Inc. (HOUR) 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:

Simplify Hour Loop, Inc. (HOUR) valuation with this customizable DCF Calculator! Featuring real Hour Loop, Inc. (HOUR) financials and adjustable forecast inputs, you can test scenarios and uncover Hour Loop, Inc. (HOUR) fair value in minutes.


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 26.6 38.7 62.8 95.9 132.1 155.4 182.8 215.1 253.0 297.7
Revenue Growth, % 0 45.51 62.44 52.77 37.73 17.64 17.64 17.64 17.64 17.64
EBITDA .0 .0 5.5 -1.7 -2.8 1.5 1.8 2.1 2.4 2.9
EBITDA, % 0 0 8.72 -1.79 -2.1 0.96603 0.96603 0.96603 0.96603 0.96603
Depreciation .4 -3.8 .0 .1 .1 -2.6 -3.0 -3.6 -4.2 -4.9
Depreciation, % 1.47 -9.94 0.000713455537 0.0824392 0.10445 -1.65 -1.65 -1.65 -1.65 -1.65
EBIT -.4 3.8 5.5 -1.8 -2.9 4.1 4.8 5.6 6.6 7.8
EBIT, % -1.47 9.94 8.72 -1.87 -2.2 2.62 2.62 2.62 2.62 2.62
Total Cash .8 5.0 10.6 4.6 2.5 12.3 14.5 17.0 20.0 23.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .1 .2 .2 .4 1.1
Account Receivables, % 0.47889 0.56061 0.38321 0.36733 0.7969
Inventories 3.6 4.4 7.0 18.8 14.3 20.7 24.3 28.6 33.7 39.6
Inventories, % 13.64 11.28 11.21 19.6 10.81 13.31 13.31 13.31 13.31 13.31
Accounts Payable 2.8 3.2 9.5 11.9 3.8 15.3 18.0 21.2 24.9 29.3
Accounts Payable, % 10.45 8.29 15.19 12.39 2.89 9.84 9.84 9.84 9.84 9.84
Capital Expenditure .0 .0 .0 -.3 .0 -.1 -.1 -.2 -.2 -.2
Capital Expenditure, % 0 0 -0.0256637 -0.35392 -0.01121899 -0.078161 -0.078161 -0.078161 -0.078161 -0.078161
Tax Rate, % 23.12 23.12 23.12 23.12 23.12 23.12 23.12 23.12 23.12 23.12
EBITAT -.4 3.8 4.8 -1.4 -2.2 3.6 4.2 5.0 5.8 6.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1.0 -.4 8.4 -11.2 -6.4 6.2 .0 -.1 -.1 -.1
WACC, % 10.31 10.31 10.28 10.25 10.26 10.28 10.28 10.28 10.28 10.28
PV UFCF
SUM PV UFCF 5.5
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 0
Terminal Value -1
Present Terminal Value -1
Enterprise Value 5
Net Debt 2
Equity Value 2
Diluted Shares Outstanding, MM 35
Equity Value Per Share 0.07

What You Will Get

  • Real HOUR Financial Data: Pre-filled with Hour Loop, 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 Hour Loop, 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

  • Real-Time HOUR Data: Pre-loaded with Hour Loop’s historical financial metrics and future projections.
  • Customizable Assumptions: Modify revenue growth rates, profit margins, discount rates, tax implications, and capital investments.
  • Interactive Valuation Model: Automatically recalculates Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
  • Intuitive Interface: Designed for ease of use, catering to both seasoned professionals and newcomers.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Hour Loop, Inc.'s (HOUR) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV for Hour Loop, Inc. (HOUR).
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
  • 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making for Hour Loop, Inc. (HOUR).

Why Choose the Hour Loop, Inc. (HOUR) Calculator?

  • Accuracy: Up-to-date Hour Loop financials guarantee precise data.
  • Flexibility: Tailored for users to experiment and adjust inputs effortlessly.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with CFO-level accuracy and user experience in focus.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use Hour Loop, Inc. (HOUR)?

  • Investors: Evaluate Hour Loop's market position before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
  • Startup Founders: Understand the valuation strategies of successful companies like Hour Loop.
  • Consultants: Provide detailed valuation analyses and reports to clients.
  • Students and Educators: Utilize current data to explore and teach valuation concepts.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
  • Real-World Data: Hour Loop, Inc.'s (HOUR) historical and projected financials preloaded for analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different 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: Visuals and tables that provide clear, actionable results.