Newtek Business Services Corp. (NEWT) DCF Valuation

Newtek Business Services Corp. (NEWT) 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

Newtek Business Services Corp. (NEWT) 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:

Gain insight into your Newtek Business Services Corp. (NEWT) valuation analysis with our powerful DCF Calculator! Equipped with real (NEWT) data, this Excel template enables you to adjust forecasts and assumptions to precisely determine the intrinsic value of Newtek Business Services Corp.


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 88.8 75.0 147.8 105.2 253.1 349.8 483.3 667.9 922.9 1,275.2
Revenue Growth, % 0 -15.58 97.12 -28.82 140.69 38.18 38.18 38.18 38.18 38.18
EBITDA 14.8 52.0 106.5 23.2 125.7 160.8 222.2 307.0 424.2 586.2
EBITDA, % 16.69 69.31 72.08 22.1 49.66 45.97 45.97 45.97 45.97 45.97
Depreciation 68.3 52.0 54.7 92.5 2.9 190.6 263.3 363.8 502.8 694.7
Depreciation, % 76.89 69.4 37.03 87.94 1.14 54.48 54.48 54.48 54.48 54.48
EBIT -53.4 -.1 51.8 -69.2 122.8 -29.8 -41.1 -56.8 -78.5 -108.5
EBIT, % -60.19 -0.0893822 35.05 -65.84 48.52 -8.51 -8.51 -8.51 -8.51 -8.51
Total Cash 1.8 2.1 2.4 72.9 153.1 95.2 131.6 181.8 251.3 347.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 54.1 58.8 48.9 .0 .2
Account Receivables, % 60.98 78.5 33.12 0 0.0790086
Inventories 118.8 110.3 235.8 .0 .0 209.9 290.0 400.7 553.7 765.1
Inventories, % 133.79 147.1 159.58 0 0 60 60 60 60 60
Accounts Payable 11.3 20.5 .0 .0 .0 28.0 38.7 53.5 74.0 102.2
Accounts Payable, % 12.73 27.34 0 0 0 8.01 8.01 8.01 8.01 8.01
Capital Expenditure -.1 .0 .0 .0 -.5 -.2 -.3 -.5 -.6 -.9
Capital Expenditure, % -0.14191 -0.01334063 0 -0.01045926 -0.18093 -0.06932717 -0.06932717 -0.06932717 -0.06932717 -0.06932717
Tax Rate, % -4.31 -4.31 -4.31 -4.31 -4.31 -4.31 -4.31 -4.31 -4.31 -4.31
EBITAT -49.6 -.1 51.0 -57.7 128.1 -28.3 -39.0 -54.0 -74.6 -103.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -143.1 65.0 -30.4 319.5 130.3 -140.4 108.4 149.8 206.9 285.9
WACC, % 10.13 10.63 10.52 9.45 10.63 10.27 10.27 10.27 10.27 10.27
PV UFCF
SUM PV UFCF 388.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 292
Terminal Value 3,526
Present Terminal Value 2,162
Enterprise Value 2,551
Net Debt 644
Equity Value 1,907
Diluted Shares Outstanding, MM 24
Equity Value Per Share 78.33

What You Will Get

  • Real NEWT Financial Data: Pre-filled with Newtek Business Services Corp.’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 Newtek’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 Financial Data: Gain access to precise historical data and future forecasts for Newtek Business Services Corp. (NEWT).
  • Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic recalculations for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries for clear visualization of your valuation findings.
  • Designed for All Levels: A straightforward layout tailored for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Newtek Business Services Corp.'s (NEWT) pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust assumptions.
  5. Step 5: Analyze the outputs and utilize the results for your investment decisions.

Why Choose Newtek Business Services Corp. (NEWT)?

  • Streamlined Solutions: Access a comprehensive suite of services without the hassle of managing multiple vendors.
  • Enhance Efficiency: Our expert team provides tailored support to optimize your business operations.
  • Fully Adaptable: Customize our services to align with your specific business needs and goals.
  • User-Friendly Interface: Intuitive tools and resources simplify complex processes for better decision-making.
  • Proven Track Record: Trusted by a wide range of businesses for reliable and effective service delivery.

Who Should Use Newtek Business Services Corp. (NEWT)?

  • Small Business Owners: Leverage expert services to streamline operations and enhance growth.
  • Entrepreneurs: Access tailored financial solutions to support your startup journey.
  • Investors: Evaluate investment opportunities with insights from a trusted business services provider.
  • Financial Advisors: Utilize comprehensive resources to better serve your clients’ needs.
  • Students and Educators: Explore real-world applications of business services in academic settings.

What the Template Contains

  • Preloaded NEWT 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.

Es wurden keine passenden Produkte gefunden.