Mesabi Trust (MSB) DCF Valuation

Mesabi Trust (MSB) 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

Mesabi Trust (MSB) 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:

Discover the true value of Mesabi Trust (MSB) with our advanced DCF Calculator! Adjust essential assumptions, explore various scenarios, and evaluate how changes affect the valuation of Mesabi Trust (MSB) – all within one comprehensive Excel template.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 32.0 26.0 71.5 7.7 22.9 28.1 34.6 42.5 52.3 64.3
Revenue Growth, % 0 -18.88 175.37 -89.17 195.3 22.99 22.99 22.99 22.99 22.99
EBITDA 30.1 23.7 68.3 5.1 18.5 24.1 29.6 36.4 44.8 55.1
EBITDA, % 94.05 91.39 95.57 66.08 81.11 85.64 85.64 85.64 85.64 85.64
Depreciation 1.9 2.5 2.7 2.4 -.5 2.7 3.4 4.1 5.1 6.3
Depreciation, % 6.05 9.8 3.77 31.42 -2.29 9.75 9.75 9.75 9.75 9.75
EBIT 28.2 21.2 65.6 2.7 19.1 21.3 26.2 32.3 39.7 48.8
EBIT, % 88 81.59 91.8 34.65 83.41 75.89 75.89 75.89 75.89 75.89
Total Cash 23.5 22.4 47.7 14.0 24.0 24.0 29.5 36.3 44.6 54.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .1 .4 6.1 .0 2.4
Account Receivables, % 0.21752 1.64 8.48 0.30434 10.55
Inventories 23.6 22.7 .0 14.1 .0 14.7 18.1 22.2 27.3 33.6
Inventories, % 73.7 87.39 0.000001399388 182.04 0 52.22 52.22 52.22 52.22 52.22
Accounts Payable .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0 0 0 0 0 0 0 0 0 0
Capital Expenditure .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 0 0 0 0 0 0 0 0 0
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT 28.2 21.2 65.6 2.7 19.1 21.3 26.2 32.3 39.7 48.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 6.4 24.3 85.3 -2.9 30.2 10.6 26.0 31.9 39.3 48.3
WACC, % 8.43 8.43 8.43 8.43 8.43 8.43 8.43 8.43 8.43 8.43
PV UFCF
SUM PV UFCF 117.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 49
Terminal Value 766
Present Terminal Value 511
Enterprise Value 629
Net Debt -24
Equity Value 653
Diluted Shares Outstanding, MM 13
Equity Value Per Share 49.75

What You Will Get

  • Editable Forecast Inputs: Easily adjust assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Mesabi Trust’s (MSB) financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, validating strategies, and enhancing efficiency.

Key Features

  • Comprehensive Financial Insights: Gain access to precise historical data and future forecasts for Mesabi Trust (MSB).
  • Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic adjustments for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to effectively present your valuation findings.
  • Suitable for All Skill Levels: A straightforward design tailored for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Mesabi Trust (MSB) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Mesabi Trust’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Mesabi Trust (MSB)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Mesabi Trust (MSB).
  • Flexible Inputs: Modify yellow-highlighted fields to explore different investment scenarios.
  • In-Depth Analysis: Automatically computes Mesabi Trust’s intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide reliable starting points for analysis.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focusing on Mesabi Trust (MSB).

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions about trading Mesabi Trust (MSB) shares.
  • Financial Analysts: Enhance valuation assessments with comprehensive financial models tailored for Mesabi Trust (MSB).
  • Consultants: Provide clients with accurate and timely valuation analyses of Mesabi Trust (MSB).
  • Business Owners: Learn from the valuation strategies of established entities like Mesabi Trust (MSB) to inform your own business decisions.
  • Finance Students: Explore real-world valuation methodologies using data from Mesabi Trust (MSB) for practical learning.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Mesabi Trust (MSB) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Mesabi Trust (MSB).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.