SciSparc Ltd. (SPRC) DCF Valuation

SciSparc Ltd. (SPRC) 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

SciSparc Ltd. (SPRC) 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:

Looking to determine the intrinsic value of SciSparc Ltd.? Our SPRC DCF Calculator integrates real-world data with extensive customization features, enabling you to refine your forecasts and enhance your investment strategies.


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 .5 .6 1.1 1.3 2.9 4.5 7.2 11.3 17.8 28.1
Revenue Growth, % 0 10.44 94.36 26.01 113.73 57.7 57.7 57.7 57.7 57.7
EBITDA -3.7 -2.4 -5.7 -2.2 -5.3 -4.5 -7.2 -11.3 -17.8 -28.1
EBITDA, % -749.4 -434 -537.32 -166.74 -184.58 -100 -100 -100 -100 -100
Depreciation .2 .2 .0 .2 .5 .9 1.5 2.3 3.6 5.7
Depreciation, % 35.94 29.82 3.09 13.88 18.69 20.28 20.28 20.28 20.28 20.28
EBIT -3.9 -2.6 -5.8 -2.4 -5.9 -4.5 -7.2 -11.3 -17.8 -28.1
EBIT, % -785.34 -463.82 -540.41 -180.62 -203.27 -100 -100 -100 -100 -100
Total Cash .9 1.9 6.9 3.6 5.1 4.5 7.2 11.3 17.8 28.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .1 .3 2.6 .2 .3
Account Receivables, % 12.85 52 239.1 12.47 9.97
Inventories .0 .0 .0 .7 .7 .8 1.2 1.9 3.0 4.7
Inventories, % 2.01 1.82 4.21 49.59 25.77 16.68 16.68 16.68 16.68 16.68
Accounts Payable .3 .3 .4 .3 .3 1.7 2.7 4.3 6.8 10.7
Accounts Payable, % 68.07 50.36 41.25 22.12 9.17 38.2 38.2 38.2 38.2 38.2
Capital Expenditure .0 .0 .0 -4.9 .0 -.9 -1.5 -2.3 -3.7 -5.8
Capital Expenditure, % -0.2008 0 -3.27 -361.47 0 -20.69 -20.69 -20.69 -20.69 -20.69
Tax Rate, % 12.61 12.61 12.61 12.61 12.61 12.61 12.61 12.61 12.61 12.61
EBITAT -4.7 -2.5 -5.8 -2.4 -5.1 -4.4 -7.0 -11.0 -17.3 -27.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -4.2 -2.7 -7.9 -5.5 -4.8 -4.4 -7.4 -11.7 -18.4 -29.1
WACC, % 7.86 7.85 7.86 7.86 7.69 7.83 7.83 7.83 7.83 7.83
PV UFCF
SUM PV UFCF -53.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -30
Terminal Value -509
Present Terminal Value -349
Enterprise Value -403
Net Debt -2
Equity Value -401
Diluted Shares Outstanding, MM 0
Equity Value Per Share -982.05

What You Will Get

  • Real SPRC Financial Data: Pre-filled with SciSparc Ltd.’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 SciSparc Ltd.’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 SPRC Data: Pre-loaded with SciSparc Ltd.'s historical performance metrics and future growth estimates.
  • Highly Customizable Variables: Modify parameters such as revenue growth, profit margins, discount rates, tax considerations, and capital investments.
  • Interactive Valuation Framework: Automatic recalculations of Net Present Value (NPV) and intrinsic worth based on your adjustments.
  • Multiple Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
  • Intuitive User Interface: Clean, organized, and suitable for both seasoned professionals and newcomers.

How It Works

  • Download: Obtain the pre-formatted Excel file containing SciSparc Ltd.'s (SPRC) financial data.
  • Customize: Tailor forecasts such as revenue growth, EBITDA %, and WACC to your preferences.
  • Update Automatically: Enjoy real-time updates for intrinsic value and NPV calculations.
  • Test Scenarios: Develop various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment approach.

Why Choose SciSparc Ltd. (SPRC) Calculator?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio assessments for comprehensive analysis.
  • Flexible Parameters: Modify highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes SciSparc’s intrinsic value and Net Present Value.
  • Integrated Data: Features historical and projected data for reliable analysis.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors.

Who Should Use SciSparc Ltd. (SPRC)?

  • Investors: Gain insights into innovative biotech solutions and make informed investment choices.
  • Financial Analysts: Utilize comprehensive data to streamline analysis of the biotech sector.
  • Consultants: Easily customize reports and presentations for clients interested in biotech opportunities.
  • Biotech Enthusiasts: Enhance your knowledge of cutting-edge treatments and technologies through real-world applications.
  • Educators and Students: Leverage it as a valuable resource for understanding the biotech industry's dynamics.

What the Template Contains

  • Pre-Filled Data: Includes SciSparc Ltd.'s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze SciSparc Ltd.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.