Sphere 3D Corp. (ANY) DCF Valuation

Sphere 3D Corp. (ANY) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Sphere 3D Corp. (ANY) 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 Sphere 3D Corp. (ANY) valuation analysis using our advanced DCF Calculator! This Excel template comes preloaded with real data for (ANY), enabling you to adjust forecasts and assumptions to accurately determine Sphere 3D Corp.'s intrinsic value.


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 4.8 3.7 6.1 21.9 28.9 38.0 50.1 66.0 87.0
Revenue Growth, % 0 -13.1 -23.27 63.36 260.47 31.75 31.75 31.75 31.75 31.75
EBITDA -2.9 -4.1 -11.1 -164.5 -15.9 -23.6 -31.1 -41.0 -54.0 -71.1
EBITDA, % -51.94 -84.08 -298.47 -2706.65 -72.78 -81.76 -81.76 -81.76 -81.76 -81.76
Depreciation 1.0 1.0 5.7 28.3 6.2 15.4 20.3 26.7 35.2 46.4
Depreciation, % 18.46 20.03 152.82 465.08 28.26 53.35 53.35 53.35 53.35 53.35
EBIT -3.9 -5.0 -16.8 -192.7 -22.1 -27.2 -35.8 -47.1 -62.1 -81.8
EBIT, % -70.41 -104.1 -451.29 -3171.73 -101.04 -94.08 -94.08 -94.08 -94.08 -94.08
Total Cash .1 .5 54.4 1.3 .6 7.9 10.4 13.7 18.1 23.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .4 .3 2.0 4.0 .0
Account Receivables, % 6.61 5.45 54.84 65.74 0
Inventories .8 .6 22.0 -5.3 .0 2.2 2.8 3.7 4.9 6.5
Inventories, % 13.5 11.51 590.73 -87.74 0 7.45 7.45 7.45 7.45 7.45
Accounts Payable 4.1 2.0 1.3 3.0 2.4 12.0 15.8 20.9 27.5 36.2
Accounts Payable, % 73.72 40.76 33.66 49.25 10.84 41.65 41.65 41.65 41.65 41.65
Capital Expenditure .0 .0 -102.2 -17.9 -1.6 -12.0 -15.8 -20.8 -27.3 -36.0
Capital Expenditure, % 0 0 -2748.33 -295.16 -7.13 -41.43 -41.43 -41.43 -41.43 -41.43
Tax Rate, % -0.3817 -0.3817 -0.3817 -0.3817 -0.3817 -0.3817 -0.3817 -0.3817 -0.3817 -0.3817
EBITAT -6.2 -5.1 -16.8 -192.9 -22.2 -27.1 -35.8 -47.1 -62.1 -81.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2.2 -5.9 -137.2 -155.5 -19.5 -23.9 -30.5 -40.2 -53.0 -69.8
WACC, % 17.71 17.71 17.71 17.71 17.71 17.71 17.71 17.71 17.71 17.71
PV UFCF
SUM PV UFCF -125.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -71
Terminal Value -453
Present Terminal Value -201
Enterprise Value -326
Net Debt -1
Equity Value -325
Diluted Shares Outstanding, MM 12
Equity Value Per Share -26.83

What You Will Get

  • Real ANY Financials: Access to both historical and projected data for precise valuation.
  • Customizable Inputs: Adjust parameters like WACC, tax rates, revenue growth, and capital expenditures.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Sphere 3D Corp.'s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Sphere 3D Corp. (ANY).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to Sphere 3D Corp. (ANY).
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates for accurate projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Sphere 3D Corp. (ANY).
  • Interactive Dashboard and Charts: Visual representations highlight essential valuation metrics for straightforward analysis.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Sphere 3D Corp.'s (ANY) relevant data.
  • 2. Adjust Assumptions: Modify essential inputs such as growth projections, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation possibilities.
  • 5. Present with Assurance: Deliver expert valuation findings to aid in your decision-making process.

Why Choose Sphere 3D Corp. (ANY) Calculator?

  • Accuracy: Leverages real Sphere 3D financial data to ensure precision.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive interface suitable for users with varying levels of financial modeling knowledge.

Who Should Use Sphere 3D Corp. (ANY)?

  • Tech Enthusiasts: Discover innovative technologies and their applications in the digital landscape.
  • Researchers: Utilize advanced data modeling techniques for in-depth analysis of cloud computing trends.
  • Investors: Evaluate your investment strategies and assess the market potential of Sphere 3D Corp. (ANY).
  • Analysts: Enhance your analysis with a customizable financial model tailored for the tech sector.
  • Small Business Owners: Learn from Sphere 3D Corp.'s (ANY) approach to scaling and innovation in technology.

What the Template Contains

  • Pre-Filled DCF Model: Sphere 3D Corp.’s (ANY) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to Sphere 3D Corp. (ANY).
  • Financial Ratios: Assess Sphere 3D Corp.’s (ANY) profitability, leverage, and efficiency metrics.
  • Editable Inputs: Modify assumptions such as growth, margins, and CAPEX to align with your scenarios for Sphere 3D Corp. (ANY).
  • Financial Statements: Annual and quarterly reports for Sphere 3D Corp. (ANY) to facilitate comprehensive analysis.
  • Interactive Dashboard: Visualize key valuation metrics and results for Sphere 3D Corp. (ANY) with ease.

No products were found matching.