Blue Star Foods Corp. (BSFC) DCF Valuation

Blue Star Foods Corp. (BSFC) 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

Blue Star Foods Corp. (BSFC) 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:

Enhance your investment choices with the Blue Star Foods Corp. (BSFC) DCF Calculator! Explore genuine financial data for Blue Star Foods, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of (BSFC).


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 23.8 14.1 10.0 12.8 6.1 4.7 3.6 2.7 2.1 1.6
Revenue Growth, % 0 -40.78 -29.32 28.01 -52.03 -23.53 -23.53 -23.53 -23.53 -23.53
EBITDA -3.7 -3.1 -1.9 -10.9 -2.7 -1.7 -1.3 -1.0 -.8 -.6
EBITDA, % -15.6 -22.13 -18.77 -85.17 -44.01 -37.13 -37.13 -37.13 -37.13 -37.13
Depreciation .2 .4 .4 .6 .0 .1 .1 .1 .1 .0
Depreciation, % 0.99143 2.63 3.77 5.04 0.07381792 2.5 2.5 2.5 2.5 2.5
EBIT -4.0 -3.5 -2.2 -11.5 -2.7 -1.9 -1.4 -1.1 -.8 -.6
EBIT, % -16.59 -24.76 -22.53 -90.21 -44.08 -39.63 -39.63 -39.63 -39.63 -39.63
Total Cash .2 .1 1.2 .0 .0 .1 .1 .1 .1 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2.1 1.1 1.2 .8 .5
Account Receivables, % 8.69 7.67 12.34 6.37 8.72
Inventories 8.0 1.8 2.1 4.8 2.7 1.4 1.1 .8 .6 .5
Inventories, % 33.51 12.99 21.25 37.66 44.81 30.04 30.04 30.04 30.04 30.04
Accounts Payable 3.5 1.6 1.8 2.4 .7 .7 .5 .4 .3 .2
Accounts Payable, % 14.81 11.39 17.99 18.81 10.8 14.76 14.76 14.76 14.76 14.76
Capital Expenditure .0 -.1 .0 -.3 -.2 -.1 .0 .0 .0 .0
Capital Expenditure, % -0.03792784 -0.39358 0 -2.32 -2.61 -1.07 -1.07 -1.07 -1.07 -1.07
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -4.8 -4.9 -3.0 -16.7 -2.7 -1.9 -1.4 -1.1 -.8 -.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -11.1 .6 -2.9 -18.0 -2.3 -.3 -1.1 -.8 -.6 -.5
WACC, % 169.95 169.95 169.95 169.95 169.95 169.95 169.95 169.95 169.95 169.95
PV UFCF
SUM PV UFCF -.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1
Terminal Value 0
Present Terminal Value 0
Enterprise Value 0
Net Debt 1
Equity Value -1
Diluted Shares Outstanding, MM 0
Equity Value Per Share -13.06

What You Will Get

  • Real Blue Star Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Blue Star Foods Corp.’s (BSFC) fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Blue Star Foods Corp. (BSFC).
  • WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable inputs specific to BSFC.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit BSFC's financial outlook.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for Blue Star Foods Corp. (BSFC).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of BSFC.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Blue Star Foods Corp. (BSFC) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the key metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Blue Star Foods Corp.'s (BSFC) intrinsic value.
  • Step 5: Make informed investment choices or create reports based on the outputs.

Why Choose Blue Star Foods Corp. (BSFC) Calculator?

  • Save Time: Skip the hassle of building a financial model from the ground up – it’s pre-built for your convenience.
  • Enhance Accuracy: Dependable financial metrics and calculations minimize valuation errors.
  • Fully Customizable: Adjust the model to align with your specific assumptions and forecasts.
  • Simple to Understand: Intuitive charts and outputs facilitate straightforward analysis of results.
  • Endorsed by Professionals: Crafted for experts who prioritize accuracy and ease of use.

Who Should Use This Product?

  • Finance Students: Understand seafood market dynamics and apply valuation techniques using real data from Blue Star Foods Corp. (BSFC).
  • Academics: Integrate industry-specific models into your coursework or research focused on sustainable seafood.
  • Investors: Evaluate your investment strategies and analyze valuation outcomes for Blue Star Foods Corp. (BSFC).
  • Analysts: Enhance your analysis process with a tailored, user-friendly DCF model specific to the seafood industry.
  • Small Business Owners: Discover how larger seafood companies like Blue Star Foods Corp. (BSFC) are valued and analyzed in the market.

What the Template Contains

  • Historical Data: Includes Blue Star Foods Corp. (BSFC)’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Blue Star Foods Corp. (BSFC)’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Blue Star Foods Corp. (BSFC)’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.