A2Z Smart Technologies Corp. (AZ) 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
A2Z Smart Technologies Corp. (AZ) Bundle
Simplify A2Z Smart Technologies Corp. (AZ) valuation with this customizable DCF Calculator! Utilizing real A2Z Smart Technologies Corp. (AZ) financials and adjustable forecast inputs, you can explore scenarios and discover A2Z Smart Technologies Corp. (AZ) fair value in just a few minutes.
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 | .9 | .7 | 1.9 | 6.5 | 7.9 | 11.9 | 18.0 | 27.1 | 40.9 | 61.7 |
| Revenue Growth, % | 0 | -18.22 | 151.4 | 248.27 | 21.64 | 50.86 | 50.86 | 50.86 | 50.86 | 50.86 |
| EBITDA | -1.6 | -3.9 | -27.6 | -11.2 | -11.7 | -11.9 | -18.0 | -27.1 | -40.9 | -61.7 |
| EBITDA, % | -171.59 | -525.84 | -1479.93 | -172.92 | -147.67 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | .1 | .2 | .2 | .5 | .7 | 1.6 | 2.4 | 3.6 | 5.4 | 8.1 |
| Depreciation, % | 16.06 | 21 | 11.85 | 8.07 | 9.03 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 |
| EBIT | -1.7 | -4.1 | -27.8 | -11.7 | -12.4 | -11.9 | -18.0 | -27.1 | -40.9 | -61.7 |
| EBIT, % | -187.65 | -546.84 | -1491.78 | -181 | -156.7 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | 4.1 | 3.7 | 5.9 | 1.8 | 1.6 | 8.3 | 12.5 | 18.9 | 28.5 | 43.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .7 | .1 | .9 | 1.0 | 1.3 | 4.1 | 6.1 | 9.2 | 13.9 | 21.0 |
| Account Receivables, % | 74.89 | 18.35 | 46.22 | 14.68 | 15.95 | 34.02 | 34.02 | 34.02 | 34.02 | 34.02 |
| Inventories | .0 | .0 | .8 | .3 | .2 | 1.3 | 1.9 | 2.9 | 4.4 | 6.6 |
| Inventories, % | 2.91 | 1.78 | 42.72 | 4.01 | 2.2 | 10.72 | 10.72 | 10.72 | 10.72 | 10.72 |
| Accounts Payable | .4 | .4 | .7 | 1.5 | 1.2 | 3.9 | 5.9 | 9.0 | 13.5 | 20.4 |
| Accounts Payable, % | 38.97 | 50.66 | 36.83 | 23.78 | 15.31 | 33.11 | 33.11 | 33.11 | 33.11 | 33.11 |
| Capital Expenditure | .0 | -.2 | -.3 | -.5 | -.1 | -1.2 | -1.7 | -2.6 | -4.0 | -6.0 |
| Capital Expenditure, % | -1.99 | -21.82 | -15.34 | -7.77 | -1.53 | -9.69 | -9.69 | -9.69 | -9.69 | -9.69 |
| Tax Rate, % | 12.66 | 12.66 | 12.66 | 12.66 | 12.66 | 12.66 | 12.66 | 12.66 | 12.66 | 12.66 |
| EBITAT | -2.0 | -4.1 | -27.9 | -12.2 | -10.8 | -11.6 | -17.5 | -26.4 | -39.9 | -60.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2.2 | -3.5 | -29.2 | -10.8 | -10.8 | -12.4 | -17.6 | -26.5 | -40.0 | -60.4 |
| WACC, % | 13.08 | 13.08 | 13.08 | 13.08 | 13.06 | 13.08 | 13.08 | 13.08 | 13.08 | 13.08 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -100.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -62 | |||||||||
| Terminal Value | -556 | |||||||||
| Present Terminal Value | -301 | |||||||||
| Enterprise Value | -401 | |||||||||
| Net Debt | 0 | |||||||||
| Equity Value | -401 | |||||||||
| Diluted Shares Outstanding, MM | 14 | |||||||||
| Equity Value Per Share | -28.83 |
What You Will Get
- Comprehensive AZ Financials: Access to historical and projected data for precise valuation.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Real-Time Calculations: Intrinsic value and NPV are updated automatically.
- Scenario Analysis: Evaluate multiple scenarios to assess A2Z Smart Technologies' future potential.
- User-Friendly Interface: Designed for industry experts while remaining approachable for newcomers.
Key Features
- Comprehensive Data: A2Z Smart Technologies Corp. (AZ) provides access to detailed historical financial reports and predictive analytics.
- Customizable Parameters: Adjust key metrics such as WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Insights: Instantly view the recalculated intrinsic value of A2Z Smart Technologies Corp. (AZ) as inputs change.
- Intuitive Visualizations: Interactive dashboard charts showcase valuation outcomes and essential performance indicators.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals seeking accuracy.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered A2Z Smart Technologies data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for A2Z Smart Technologies' intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose A2Z Smart Technologies Corp. (AZ) Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses seamlessly integrated.
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes A2Z's intrinsic value and Net Present Value.
- Data-Rich: Comes with historical and projected data for precise analysis.
- Expert Standard: Perfect for financial analysts, investors, and business advisors.
Who Should Use A2Z Smart Technologies Corp. (AZ)?
- Investors: Evaluate A2Z Smart Technologies Corp.'s (AZ) performance before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess future projections for A2Z Smart Technologies Corp. (AZ).
- Startup Founders: Gain insights into the valuation practices of innovative companies like A2Z Smart Technologies Corp. (AZ).
- Consultants: Provide detailed valuation analyses and reports for clients considering A2Z Smart Technologies Corp. (AZ).
- Students and Educators: Utilize real-time data from A2Z Smart Technologies Corp. (AZ) to learn and teach valuation strategies.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled A2Z Smart Technologies Corp. (AZ) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models demonstrating intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for A2Z Smart Technologies Corp. (AZ).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.