Minim, Inc. (MINM) DCF Valuation

Minim, Inc. (MINM) 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

Minim, Inc. (MINM) 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:

Streamline your analysis and improve precision with our [MINM] DCF Calculator! Utilizing real data from Minim, Inc. and customizable assumptions, this tool empowers you to forecast, evaluate, and assess [Company] like a seasoned investor.


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 37.6 48.0 55.4 50.6 26.1 25.2 24.3 23.5 22.6 21.8
Revenue Growth, % 0 27.58 15.49 -8.66 -48.43 -3.5 -3.5 -3.5 -3.5 -3.5
EBITDA -2.6 -4.4 -3.3 -14.3 -16.4 -5.7 -5.5 -5.3 -5.1 -5.0
EBITDA, % -6.95 -9.27 -5.98 -28.34 -62.98 -22.71 -22.71 -22.71 -22.71 -22.71
Depreciation .6 .4 .5 .7 .8 .4 .4 .4 .3 .3
Depreciation, % 1.62 0.77554 0.94752 1.38 2.92 1.53 1.53 1.53 1.53 1.53
EBIT -3.2 -4.8 -3.8 -15.0 -17.2 -6.1 -5.9 -5.7 -5.5 -5.3
EBIT, % -8.56 -10.04 -6.93 -29.72 -65.91 -24.23 -24.23 -24.23 -24.23 -24.23
Total Cash 1.2 .8 12.6 .5 .7 1.6 1.5 1.5 1.4 1.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.1 9.2 4.9 2.8 .7
Account Receivables, % 10.82 19.18 8.81 5.45 2.69
Inventories 7.4 15.3 32.5 25.4 10.0 10.0 9.7 9.3 9.0 8.7
Inventories, % 19.78 31.93 58.65 50.21 38.12 39.74 39.74 39.74 39.74 39.74
Accounts Payable 5.0 11.7 12.5 2.8 11.1 5.5 5.3 5.1 4.9 4.7
Accounts Payable, % 13.36 24.47 22.48 5.6 42.69 21.72 21.72 21.72 21.72 21.72
Capital Expenditure -.5 -1.1 -.7 -.7 -.4 -.4 -.4 -.4 -.3 -.3
Capital Expenditure, % -1.29 -2.25 -1.23 -1.37 -1.46 -1.52 -1.52 -1.52 -1.52 -1.52
Tax Rate, % -0.24227 -0.24227 -0.24227 -0.24227 -0.24227 -0.24227 -0.24227 -0.24227 -0.24227 -0.24227
EBITAT -3.3 -4.9 -3.9 -15.2 -17.2 -6.1 -5.9 -5.7 -5.5 -5.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -9.6 -11.9 -16.2 -15.6 9.0 -13.5 -5.6 -5.4 -5.3 -5.1
WACC, % 127.15 127.15 127.15 127.15 127.15 127.15 127.15 127.15 127.15 127.15
PV UFCF
SUM PV UFCF -7.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -5
Terminal Value -4
Present Terminal Value 0
Enterprise Value -8
Net Debt -1
Equity Value -7
Diluted Shares Outstanding, MM 2
Equity Value Per Share -3.69

What You Will Get

  • Authentic Minim Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Minim, Inc. (MINM).
  • Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • Immediate Valuation Updates: Automatic recalculations to assess the impact of changes on Minim, Inc.'s (MINM) fair value.
  • Flexible Excel Template: Designed for quick edits, scenario analysis, and in-depth projections.
  • Efficient and Precise: Avoid the hassle of building models from the ground up while ensuring accuracy and adaptability.

Key Features

  • Comprehensive Market Insights: Gain access to detailed pre-loaded market data and future outlooks for Minim, Inc. (MINM).
  • Adjustable Forecast Parameters: Modify highlighted cells to customize assumptions like 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 designed to help you visualize your valuation findings.
  • Designed for All Skill Levels: An accessible layout tailored for investors, CFOs, and consultants alike.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based MINM DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
  3. Instant Calculations: The model automatically recalculates Minim, Inc.'s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Leverage the results to inform your investment or financial strategy.

Why Choose This Calculator for Minim, Inc. (MINM)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, investment managers, and strategists.
  • Up-to-Date Data: Minim's historical and projected financials are integrated for precise calculations.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
  • Comprehensive Outputs: Instantly computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth experience throughout the calculation process.

Who Should Use Minim, Inc. (MINM)?

  • Technology Students: Explore networking technologies and apply them in practical scenarios.
  • Researchers: Utilize Minim’s data to enhance studies in network performance and security.
  • Investors: Evaluate your strategies and assess the market potential of Minim, Inc. (MINM).
  • IT Professionals: Optimize your operations with Minim’s advanced network management tools.
  • Small and Medium Enterprises: Understand how to leverage technology for improved connectivity and efficiency.

What the Template Contains

  • Pre-Filled DCF Model: Minim, Inc.’s (MINM) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Minim, Inc.’s (MINM) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.