Golden Matrix Group, Inc. (GMGI) DCF Valuation

Golden Matrix Group, Inc. (GMGI) 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

Golden Matrix Group, Inc. (GMGI) 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 analyst, this (GMGI) DCF Calculator is your go-to resource for accurate valuation. Equipped with real data from Golden Matrix Group, Inc., you can adjust forecasts and observe the effects in real time.


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 2.9 5.2 60.4 36.0 44.2 62.2 87.7 123.5 174.0 245.1
Revenue Growth, % 0 81.22 1055.79 -40.31 22.59 40.87 40.87 40.87 40.87 40.87
EBITDA 2.2 .4 18.2 .6 .0 14.4 20.3 28.6 40.2 56.7
EBITDA, % 76.19 7.68 30.09 1.69 0.00966631 23.13 23.13 23.13 23.13 23.13
Depreciation .2 .0 3.9 .4 .5 2.0 2.8 3.9 5.5 7.8
Depreciation, % 7.18 0.03084399 6.4 1.16 1.09 3.17 3.17 3.17 3.17 3.17
EBIT 2.0 .4 14.3 .2 -.5 12.4 17.5 24.6 34.7 48.9
EBIT, % 69.01 7.65 23.69 0.53418 -1.08 19.96 19.96 19.96 19.96 19.96
Total Cash 1.7 11.7 16.8 14.9 17.1 33.4 47.0 66.2 93.3 131.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.3 1.7 3.1 3.1 3.9
Account Receivables, % 44.2 32.49 5.08 8.48 8.79
Inventories .0 .0 -.9 1.1 1.7 .7 1.0 1.4 1.9 2.7
Inventories, % 0 0 -1.48 3.18 3.88 1.12 1.12 1.12 1.12 1.12
Accounts Payable .0 .1 1.1 1.4 2.8 1.9 2.6 3.7 5.2 7.4
Accounts Payable, % 1.43 1.51 1.78 3.84 6.45 3 3 3 3 3
Capital Expenditure .0 .0 -7.9 -.2 -.1 -1.7 -2.4 -3.4 -4.7 -6.7
Capital Expenditure, % 0 0 -13.05 -0.43947 -0.14772 -2.73 -2.73 -2.73 -2.73 -2.73
Tax Rate, % -139.61 -139.61 -139.61 -139.61 -139.61 -139.61 -139.61 -139.61 -139.61 -139.61
EBITAT 2.0 .4 13.0 .0 -1.1 9.9 14.0 19.7 27.8 39.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1.0 .0 9.5 -1.4 -.7 1.8 9.8 13.9 19.5 27.5
WACC, % 13.64 13.64 13.64 13.63 13.64 13.64 13.64 13.64 13.64 13.64
PV UFCF
SUM PV UFCF 44.9
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 29
Terminal Value 297
Present Terminal Value 157
Enterprise Value 202
Net Debt -17
Equity Value 219
Diluted Shares Outstanding, MM 35
Equity Value Per Share 6.17

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Golden Matrix Group, Inc.'s (GMGI) financial data pre-loaded to enhance your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and increasing efficiency.

Key Features

  • Customizable Growth Assumptions: Adjust essential inputs such as user acquisition rates, revenue per user, and operational costs.
  • Instant Valuation Calculations: Provides real-time assessments of intrinsic value, NPV, and additional financial metrics.
  • High-Precision Modeling: Leverages Golden Matrix Group's (GMGI) actual financial data for accurate valuation results.
  • Effortless Scenario Testing: Easily explore various assumptions and analyze the resulting financial impacts.
  • Efficiency-Boosting Solution: Streamlines the valuation process, removing the need for intricate model development.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Golden Matrix Group, Inc. (GMGI) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly observe recalculated results, including Golden Matrix Group, Inc.'s (GMGI) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Golden Matrix Group, Inc. (GMGI)?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Feedback: Monitor immediate changes to GMGI’s valuation as you tweak inputs.
  • Pre-Loaded Data: Comes with GMGI’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: A favorite among investors and analysts for making strategic decisions.

Who Should Use Golden Matrix Group, Inc. (GMGI)?

  • Gaming Enthusiasts: Discover innovative gaming solutions and stay updated on industry trends.
  • Developers: Utilize GMGI's technology to enhance your gaming projects and applications.
  • Investors: Analyze market performance and investment opportunities within the gaming sector.
  • Entrepreneurs: Learn from GMGI's business model to inspire your own ventures in the gaming industry.
  • Market Researchers: Gain insights into consumer behavior and gaming market dynamics through GMGI's data.

What the Template Contains

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

Es wurden keine passenden Produkte gefunden.