Mexco Energy Corporation (MXC) DCF Valuation

Mexco Energy Corporation (MXC) 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

Mexco Energy Corporation (MXC) 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:

Reveal the true value of Mexco Energy Corporation (MXC) with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and assess how changes affect Mexco Energy Corporation (MXC) valuation – all within a single Excel template.


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 2.7 2.8 6.6 9.6 6.6 8.5 11.0 14.2 18.3 23.7
Revenue Growth, % 0 2.21 135.36 45.08 -30.89 29.1 29.1 29.1 29.1 29.1
EBITDA .8 1.1 4.4 6.7 3.8 4.5 5.8 7.5 9.7 12.5
EBITDA, % 29.91 40.87 66.15 70.28 57.21 52.88 52.88 52.88 52.88 52.88
Depreciation .9 .9 1.4 1.9 2.0 2.3 3.0 3.9 5.0 6.5
Depreciation, % 32.17 33.4 20.86 19.72 30.27 27.28 27.28 27.28 27.28 27.28
EBIT -.1 .2 3.0 4.8 1.8 2.2 2.8 3.6 4.7 6.1
EBIT, % -2.26 7.47 45.29 50.56 26.93 25.6 25.6 25.6 25.6 25.6
Total Cash .0 .1 1.4 2.2 2.5 1.4 1.9 2.4 3.1 4.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .3 .7 1.3 1.4 1.0
Account Receivables, % 10.4 23.29 19.89 14.37 15.31
Inventories -.3 -.7 .0 -1.4 .0 -.8 -1.1 -1.4 -1.8 -2.3
Inventories, % -10.4 -23.29 0 -14.37 0 -9.61 -9.61 -9.61 -9.61 -9.61
Accounts Payable .1 .1 .2 .2 .2 .3 .3 .4 .6 .7
Accounts Payable, % 3.99 3.63 2.95 1.9 2.9 3.07 3.07 3.07 3.07 3.07
Capital Expenditure -1.7 -1.6 -1.9 -5.3 -3.3 -4.3 -5.6 -7.2 -9.3 -12.0
Capital Expenditure, % -61.94 -56.99 -28.67 -55.58 -50.71 -50.78 -50.78 -50.78 -50.78 -50.78
Tax Rate, % 31.57 31.57 31.57 31.57 31.57 31.57 31.57 31.57 31.57 31.57
EBITAT -.1 .1 3.0 4.7 1.2 1.9 2.4 3.1 4.0 5.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -.8 -.5 1.3 2.5 -1.1 .4 -.3 -.3 -.4 -.6
WACC, % 7.01 7 7.01 7.01 7 7 7 7 7 7
PV UFCF
SUM PV UFCF -.9
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) -1
Terminal Value -9
Present Terminal Value -6
Enterprise Value -7
Net Debt -2
Equity Value -4
Diluted Shares Outstanding, MM 2
Equity Value Per Share -2.08

What You Will Receive

  • Pre-Filled Financial Model: Mexco Energy Corporation's (MXC) actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation analysis.
  • Flexible and Reusable: Designed for adaptability, enabling repeated applications for in-depth forecasts.

Key Features

  • Comprehensive Historical Data: Access Mexco Energy Corporation’s (MXC) past financial statements and detailed forecasts.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Valuation: Instantly view the recalculated intrinsic value of Mexco Energy Corporation (MXC).
  • Intuitive Visualizations: Engaging 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 pre-entered Mexco Energy Corporation (MXC) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Mexco Energy Corporation's intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Mexco Energy Corporation (MXC)?

  • Precision: Utilizes real Mexco financial data for reliable results.
  • Adaptability: Built for users to easily adjust and experiment with inputs.
  • Efficiency: Eliminate the need to create a DCF model from the ground up.
  • Expert-Level: Crafted with the accuracy and functionality expected by CFOs.
  • Intuitive: Simple interface suitable for users with varying levels of financial expertise.

Who Should Use This Product?

  • Investors: Accurately assess Mexco Energy Corporation’s (MXC) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Mexco Energy Corporation (MXC).
  • Consultants: Quickly customize the template for valuation reports tailored to Mexco Energy Corporation (MXC) clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading energy firms, including Mexco Energy Corporation (MXC).
  • Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to the energy sector, including Mexco Energy Corporation (MXC).

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
  • Real-World Data: Mexco Energy Corporation’s (MXC) historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various 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: Charts and tables providing clear, actionable results.

No products were found matching.