SharpLink Gaming Ltd. (SBET) 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
SharpLink Gaming Ltd. (SBET) Bundle
Whether you're an investor or analyst, this SharpLink Gaming Ltd. (SBET) DCF Calculator is your go-to resource for accurate valuation. Preloaded with real data from SharpLink Gaming Ltd., you can easily 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 | 2.4 | 2.3 | 4.2 | 7.3 | 5.0 | 6.5 | 8.4 | 11.0 | 14.3 | 18.6 |
| Revenue Growth, % | 0 | -4.32 | 82.18 | 75.55 | -32.04 | 30.34 | 30.34 | 30.34 | 30.34 | 30.34 |
| EBITDA | -.3 | -1.0 | -33.3 | -14.0 | -6.2 | -4.6 | -6.0 | -7.8 | -10.2 | -13.3 |
| EBITDA, % | -11.92 | -44.04 | -801.12 | -191.94 | -125.02 | -71.19 | -71.19 | -71.19 | -71.19 | -71.19 |
| Depreciation | .1 | .1 | .2 | 1.2 | .2 | .5 | .6 | .8 | 1.0 | 1.3 |
| Depreciation, % | 3.32 | 5.84 | 4.97 | 15.99 | 4.77 | 6.98 | 6.98 | 6.98 | 6.98 | 6.98 |
| EBIT | -.4 | -1.1 | -33.5 | -15.2 | -6.4 | -4.7 | -6.1 | -8.0 | -10.4 | -13.6 |
| EBIT, % | -15.24 | -49.88 | -806.09 | -207.94 | -129.8 | -73.02 | -73.02 | -73.02 | -73.02 | -73.02 |
| Total Cash | 3.2 | 2.6 | 6.8 | 39.3 | 2.5 | 5.8 | 7.6 | 9.9 | 12.9 | 16.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .5 | .6 | 1.1 | 1.0 | .4 | 1.3 | 1.7 | 2.2 | 2.8 | 3.7 |
| Account Receivables, % | 22.08 | 27.7 | 26.6 | 14.31 | 8.62 | 19.86 | 19.86 | 19.86 | 19.86 | 19.86 |
| Inventories | .0 | .0 | 1.0 | 12.4 | .0 | 1.6 | 2.1 | 2.7 | 3.6 | 4.6 |
| Inventories, % | 0 | -2.84E-14 | 24.69 | 170.73 | 0 | 24.94 | 24.94 | 24.94 | 24.94 | 24.94 |
| Accounts Payable | .1 | .0 | .8 | .7 | .8 | .7 | .9 | 1.1 | 1.5 | 1.9 |
| Accounts Payable, % | 6.26 | 0 | 19.6 | 9.46 | 16.84 | 10.43 | 10.43 | 10.43 | 10.43 | 10.43 |
| Capital Expenditure | -.2 | -.3 | -.3 | -.2 | .0 | -.4 | -.5 | -.7 | -.9 | -1.1 |
| Capital Expenditure, % | -8.1 | -13.09 | -6.27 | -2.24 | -0.24526 | -5.99 | -5.99 | -5.99 | -5.99 | -5.99 |
| Tax Rate, % | -26.8 | -26.8 | -26.8 | -26.8 | -26.8 | -26.8 | -26.8 | -26.8 | -26.8 | -26.8 |
| EBITAT | -.3 | -1.1 | -33.5 | -15.2 | -8.2 | -4.5 | -5.9 | -7.7 | -10.0 | -13.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -.8 | -1.6 | -34.2 | -25.6 | 5.3 | -7.1 | -6.5 | -8.4 | -11.0 | -14.3 |
| WACC, % | 4.62 | 5.42 | 5.42 | 5.42 | 5.42 | 5.26 | 5.26 | 5.26 | 5.26 | 5.26 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -39.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -15 | |||||||||
| Terminal Value | -449 | |||||||||
| Present Terminal Value | -347 | |||||||||
| Enterprise Value | -387 | |||||||||
| Net Debt | 10 | |||||||||
| Equity Value | -398 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | -144.02 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled financials for SharpLink Gaming Ltd. (SBET).
- Actual Market Data: Access to historical figures and forward-looking projections (highlighted in the designated cells).
- Adjustable Forecasts: Modify key assumptions such as revenue growth, EBITDA %, and WACC as per your analysis.
- Instant Calculations: Quickly observe how your inputs affect the valuation of SharpLink Gaming Ltd. (SBET).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts in mind.
- Intuitive Layout: Organized for easy understanding and navigation, complete with step-by-step guidance.
Key Features
- Current SBET Data: Pre-loaded with SharpLink Gaming’s historical performance metrics and future projections.
- Fully Customizable Inputs: Modify parameters such as revenue growth, profit margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to explore different valuation results.
- User-Friendly Interface: Intuitive design tailored for both industry professionals and newcomers.
How It Works
- Step 1: Download the Excel file for SharpLink Gaming Ltd. (SBET).
- Step 2: Review SharpLink's pre-filled financial data and projections.
- Step 3: Adjust key inputs such as user growth, operating margins, and market assumptions (highlighted cells).
- Step 4: Observe the DCF model refresh in real-time as you modify your inputs.
- Step 5: Evaluate the outputs and leverage the findings for your investment strategies.
Why Choose This Calculator for SharpLink Gaming Ltd. (SBET)?
- Designed for Industry Experts: A sophisticated tool tailored for gaming analysts, financial officers, and consultants.
- Comprehensive Data: SharpLink's historical and projected financials are preloaded to ensure precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Insightful Outputs: Instantly computes intrinsic value, NPV, and essential performance metrics.
- User-Friendly Interface: Detailed step-by-step guidance helps you navigate the process seamlessly.
Who Should Use SharpLink Gaming Ltd. (SBET)?
- Gamblers: Enhance your betting strategies with advanced analytics and insights.
- Sports Analysts: Streamline your analysis with a comprehensive platform designed for data-driven decisions.
- Affiliates: Easily customize tools for promoting gaming services to clients.
- Gaming Enthusiasts: Broaden your knowledge of gaming trends and market dynamics through real-time data.
- Educators and Students: Utilize the platform as a resource for learning about gaming and betting markets.
What the Template Contains
- Pre-Filled DCF Model: SharpLink Gaming Ltd.'s (SBET) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to SharpLink Gaming Ltd. (SBET).
- Financial Ratios: Evaluate SharpLink Gaming Ltd.'s (SBET) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios for SharpLink Gaming Ltd. (SBET).
- Financial Statements: Annual and quarterly reports to support detailed analysis of SharpLink Gaming Ltd. (SBET).
- Interactive Dashboard: Easily visualize key valuation metrics and results for SharpLink Gaming Ltd. (SBET).