Integrated Media Technology Limited (IMTE) DCF Valuation

Integrated Media Technology Limited (IMTE) 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

Integrated Media Technology Limited (IMTE) 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:

Whether you're an investor or an analyst, this (IMTE) DCF Calculator is your go-to resource for accurate valuation. Equipped with real data from Integrated Media Technology Limited, you can adjust forecasts and instantly observe the effects.


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 .8 1.1 .1 .3 .2 .2 .3 .3 .3 .3
Revenue Growth, % 0 36.79 -88.93 172.8 -29.07 4.7 4.7 4.7 4.7 4.7
EBITDA -4.8 -2.5 -1.6 -5.5 -10.6 -.2 -.3 -.3 -.3 -.3
EBITDA, % -602.91 -232.92 -1349.01 -1688.38 -4552.61 -100 -100 -100 -100 -100
Depreciation 1.4 1.0 .6 .8 .6 .2 .3 .3 .3 .3
Depreciation, % 174.26 91.61 498.06 257.37 246.06 98.32 98.32 98.32 98.32 98.32
EBIT -6.2 -3.5 -2.2 -6.4 -11.2 -.2 -.3 -.3 -.3 -.3
EBIT, % -777.17 -324.53 -1847.07 -1945.75 -4798.67 -100 -100 -100 -100 -100
Total Cash .5 1.4 .2 .0 .4 .2 .2 .2 .2 .2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .4 .7 .3 .5 .0
Account Receivables, % 52.99 66.66 241.12 161.6 4.64
Inventories .5 .1 1.2 3.8 2.7 .2 .2 .2 .2 .2
Inventories, % 58.74 10.74 1038.96 1167.6 1175.34 73.9 73.9 73.9 73.9 73.9
Accounts Payable .0 .1 .1 .1 .1 .1 .1 .1 .1 .1
Accounts Payable, % 6.02 6.47 53.43 18.7 26.02 22.13 22.13 22.13 22.13 22.13
Capital Expenditure -1.1 -4.6 -.4 -.2 -9.3 -.2 -.2 -.2 -.3 -.3
Capital Expenditure, % -143.37 -421.97 -360 -52.34 -4014.27 -90.47 -90.47 -90.47 -90.47 -90.47
Tax Rate, % 8.81 8.81 8.81 8.81 8.81 8.81 8.81 8.81 8.81 8.81
EBITAT -6.2 -4.1 -2.7 -7.2 -10.2 -.2 -.3 -.3 -.3 -.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -6.8 -7.6 -3.3 -9.3 -17.3 2.2 -.2 -.3 -.3 -.3
WACC, % 7 7 7 7 6.72 6.94 6.94 6.94 6.94 6.94
PV UFCF
SUM PV UFCF 1.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value -6
Present Terminal Value -4
Enterprise Value -3
Net Debt 7
Equity Value -9
Diluted Shares Outstanding, MM 2
Equity Value Per Share -4.24

What You Will Get

  • Real IMTE Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Integrated Media Technology Limited's future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Real-Time IMTE Data: Pre-filled with Integrated Media Technology Limited's historical performance and future projections.
  • Comprehensive Customization Options: Modify revenue growth, profit margins, discount rates, tax implications, and capital investments.
  • Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your modifications.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive Interface: Clean, organized, and crafted for both experienced professionals and newcomers.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Integrated Media Technology Limited (IMTE) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Integrated Media Technology Limited's (IMTE) intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose Integrated Media Technology Limited (IMTE)?

  • Streamlined Process: Skip the hassle of building models from the ground up – our tools are ready to go.
  • Enhanced Precision: Dependable data and formulas minimize valuation inaccuracies.
  • Completely Adaptable: Modify the model to align with your unique assumptions and forecasts.
  • User-Friendly: Intuitive charts and outputs simplify result interpretation.
  • Endorsed by Professionals: Crafted for experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Investors: Assess Integrated Media Technology Limited’s (IMTE) valuation before making stock transactions.
  • CFOs and Financial Analysts: Enhance valuation processes and evaluate financial forecasts.
  • Startup Founders: Discover how prominent companies like Integrated Media Technology Limited (IMTE) are valued in the market.
  • Consultants: Provide comprehensive valuation reports for your clients regarding Integrated Media Technology Limited (IMTE).
  • Students and Educators: Utilize real-world examples to learn and teach valuation methods using Integrated Media Technology Limited (IMTE) data.

What the Template Contains

  • Preloaded IMTE 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.