S&W Seed Company (SANW) DCF Valuation

S&W Seed Company (SANW) 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

S&W Seed Company (SANW) 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 (SANW) DCF Calculator! Utilizing real data from S&W Seed Company and customizable assumptions, this tool empowers you to forecast, analyze, and value (SANW) just like a seasoned investor.


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 79.6 84.0 71.4 73.5 60.4 56.8 53.3 50.1 47.1 44.2
Revenue Growth, % 0 5.61 -15.1 3.04 -17.79 -6.06 -6.06 -6.06 -6.06 -6.06
EBITDA -11.8 -10.7 -27.3 25.9 -15.0 -6.3 -5.9 -5.6 -5.2 -4.9
EBITDA, % -14.83 -12.72 -38.31 35.16 -24.83 -11.1 -11.1 -11.1 -11.1 -11.1
Depreciation 5.0 5.5 5.5 4.8 4.3 3.9 3.6 3.4 3.2 3.0
Depreciation, % 6.33 6.51 7.65 6.49 7.1 6.81 6.81 6.81 6.81 6.81
EBIT -16.8 -16.2 -32.8 21.1 -19.3 -10.2 -9.6 -9.0 -8.4 -7.9
EBIT, % -21.15 -19.22 -45.97 28.68 -31.93 -17.92 -17.92 -17.92 -17.92 -17.92
Total Cash 4.1 3.5 2.1 3.4 .3 2.0 1.9 1.7 1.6 1.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 19.0 19.4 19.1 31.5 20.9
Account Receivables, % 23.9 23.07 26.7 42.8 34.52
Inventories 63.9 63.4 54.5 45.1 38.1 40.5 38.0 35.7 33.6 31.5
Inventories, % 80.27 75.43 76.4 61.34 63.05 71.3 71.3 71.3 71.3 71.3
Accounts Payable 8.0 15.9 15.9 13.3 13.5 10.4 9.8 9.2 8.6 8.1
Accounts Payable, % 10.11 18.97 22.28 18.11 22.32 18.36 18.36 18.36 18.36 18.36
Capital Expenditure -2.0 -1.1 -2.1 -1.0 -1.5 -1.2 -1.1 -1.1 -1.0 -.9
Capital Expenditure, % -2.48 -1.28 -2.94 -1.4 -2.55 -2.13 -2.13 -2.13 -2.13 -2.13
Tax Rate, % -12.47 -12.47 -12.47 -12.47 -12.47 -12.47 -12.47 -12.47 -12.47 -12.47
EBITAT -17.2 -16.1 -33.2 20.4 -21.7 -10.1 -9.5 -8.9 -8.4 -7.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -89.0 -3.7 -20.6 18.5 -1.2 -9.2 -4.1 -3.9 -3.6 -3.4
WACC, % 12.63 12.62 12.63 12.29 12.63 12.56 12.56 12.56 12.56 12.56
PV UFCF
SUM PV UFCF -18.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -3
Terminal Value -33
Present Terminal Value -18
Enterprise Value -37
Net Debt 53
Equity Value -89
Diluted Shares Outstanding, MM 2
Equity Value Per Share -39.22

What You Will Get

  • Comprehensive SANW Financials: Access historical and projected data for precise valuation.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital investments.
  • Real-Time Calculations: Intrinsic value and NPV are updated automatically.
  • Scenario Modeling: Explore various scenarios to assess S&W Seed Company's future performance.
  • User-Friendly Interface: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive Data: S&W Seed Company's historical financial data and pre-populated projections.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Calculations: Watch S&W Seed Company's intrinsic value update instantly.
  • Intuitive Visual Outputs: Dashboard graphs illustrate valuation results and essential metrics.
  • Designed for Precision: A reliable tool for analysts, investors, and finance professionals.

How It Works

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

Why Choose S&W Seed Company (SANW)?

  • Innovative Solutions: Benefit from cutting-edge agricultural technologies tailored for modern farming.
  • Quality Assurance: Our products undergo rigorous testing to ensure the highest standards.
  • Expert Support: Access to knowledgeable professionals ready to assist with your needs.
  • Sustainable Practices: Committed to environmentally friendly methods that promote sustainability.
  • Proven Track Record: Trusted by farmers and agricultural businesses for reliable seed performance.

Who Should Use This Product?

  • Agricultural Investors: Develop comprehensive and accurate valuation models for investment analysis in S&W Seed Company (SANW).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within agricultural sectors.
  • Consultants and Advisors: Offer clients precise valuation insights related to S&W Seed Company (SANW).
  • Students and Educators: Utilize real-world agricultural data to enhance learning and practice in financial modeling.
  • Industry Enthusiasts: Gain insights into the valuation processes of agricultural companies like S&W Seed Company (SANW).

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for S&W Seed Company (SANW).
  • Real-World Data: S&W Seed Company's historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into the company's performance.
  • Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage specific to S&W Seed Company (SANW).
  • Dashboard with Visual Outputs: Visualizations and tables providing clear, actionable results for decision-making.

No products were found matching.