SmartRent, Inc. (SMRT) DCF Valuation

SmartRent, Inc. (SMRT) 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

SmartRent, Inc. (SMRT) 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:

Looking to assess SmartRent, Inc.'s intrinsic value? Our SMRT DCF Calculator integrates real-world data with comprehensive customization options, enabling you to refine your forecasts and enhance your investment strategies.


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 36.2 52.5 110.6 167.8 236.8 377.6 602.2 960.1 1,531.0 2,441.1
Revenue Growth, % 0 44.99 110.6 51.69 41.13 59.45 59.45 59.45 59.45 59.45
EBITDA -24.4 -35.6 -71.1 -96.0 -37.6 -205.8 -328.2 -523.3 -834.5 -1,330.6
EBITDA, % -67.27 -67.85 -64.29 -57.23 -15.89 -54.51 -54.51 -54.51 -54.51 -54.51
Depreciation .1 .8 1.1 5.7 5.5 6.3 10.0 15.9 25.4 40.5
Depreciation, % 0.16284 1.44 0.97978 3.38 2.34 1.66 1.66 1.66 1.66 1.66
EBIT -24.4 -36.4 -72.2 -101.7 -43.2 -212.1 -338.2 -539.3 -859.9 -1,371.1
EBIT, % -67.44 -69.29 -65.27 -60.61 -18.22 -56.17 -56.17 -56.17 -56.17 -56.17
Total Cash 21.4 38.6 430.8 210.4 215.2 319.9 510.0 813.3 1,296.8 2,067.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 6.8 20.8 45.5 62.4 61.9
Account Receivables, % 18.89 39.57 41.11 37.21 26.14
Inventories 6.3 17.6 33.2 75.7 41.6 108.5 172.9 275.7 439.7 701.1
Inventories, % 17.35 33.56 30.02 45.12 17.55 28.72 28.72 28.72 28.72 28.72
Accounts Payable 1.7 2.3 6.1 18.4 15.1 24.0 38.3 61.1 97.4 155.4
Accounts Payable, % 4.63 4.33 5.56 10.94 6.37 6.36 6.36 6.36 6.36 6.36
Capital Expenditure -.8 -.3 -1.5 -1.1 -3.8 -4.7 -7.6 -12.1 -19.2 -30.7
Capital Expenditure, % -2.13 -0.56725 -1.33 -0.66321 -1.59 -1.26 -1.26 -1.26 -1.26 -1.26
Tax Rate, % 0.31128 0.31128 0.31128 0.31128 0.31128 0.31128 0.31128 0.31128 0.31128 0.31128
EBITAT -27.0 -36.5 -72.3 -96.3 -43.0 -209.7 -334.4 -533.2 -850.2 -1,355.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -39.2 -60.8 -109.1 -139.0 -9.9 -327.3 -455.3 -726.0 -1,157.7 -1,845.9
WACC, % 13.69 13.69 13.69 13.69 13.69 13.69 13.69 13.69 13.69 13.69
PV UFCF
SUM PV UFCF -2,798.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1,883
Terminal Value -16,103
Present Terminal Value -8,477
Enterprise Value -11,276
Net Debt -215
Equity Value -11,061
Diluted Shares Outstanding, MM 201
Equity Value Per Share -55.11

What You Will Get

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

Key Features

  • Comprehensive SmartRent Data: Gain access to accurate historical performance metrics and future forecasts.
  • Tailored Projection Parameters: Modify highlighted cells for key variables such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to effectively visualize your valuation outcomes.
  • Designed for All Users: An intuitive layout suitable for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review SmartRent, Inc.'s pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you tweak assumptions.
  5. Step 5: Analyze the outputs and use the results for investment decisions.

Why Choose This Calculator for SmartRent, Inc. (SMRT)?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your specific analysis needs.
  • Real-Time Valuation: Watch SmartRent's valuation update instantly as you change inputs.
  • Preloaded Data: Comes equipped with SmartRent's actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use SmartRent, Inc. (SMRT)?

  • Property Managers: Streamline operations and enhance tenant experiences with our innovative smart home solutions.
  • Real Estate Investors: Maximize property value and appeal by integrating cutting-edge technology into your investments.
  • Developers: Easily incorporate smart home features into new projects to attract modern renters.
  • Tech Enthusiasts: Explore the latest advancements in home automation and smart living with our comprehensive platform.
  • Educators and Students: Utilize our tools to gain insights into the intersection of technology and real estate management.

What the Template Contains

  • Pre-Filled Data: Includes SmartRent, Inc.’s historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze SmartRent, Inc.’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.