SPI Energy Co., Ltd. (SPI) DCF Valuation

SPI Energy Co., Ltd. (SPI) 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

SPI Energy Co., Ltd. (SPI) 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 SPI Energy Co., Ltd. (SPI) valuation with this customizable DCF Calculator! Equipped with accurate SPI financials and adjustable forecast inputs, you can explore scenarios and determine SPI's fair value in just minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2018		 AY2
2019		 AY3
2020		 AY4
2021		 AY5
2022		 FY1
2023		 FY2
2024		 FY3
2025		 FY4
2026		 FY5
2027
Revenue 125.6 97.9 138.6 162.0 177.5 197.9 220.7 246.1 274.4 306.0
Revenue Growth, % 0 -22.06 41.63 16.85 9.58 11.5 11.5 11.5 11.5 11.5
EBITDA 2.4 -8.4 2.2 -29.2 -17.8 -13.1 -14.6 -16.3 -18.2 -20.3
EBITDA, % 1.88 -8.62 1.61 -18.03 -10.03 -6.64 -6.64 -6.64 -6.64 -6.64
Depreciation 1.5 2.7 4.2 9.0 6.7 6.5 7.2 8.1 9.0 10.0
Depreciation, % 1.2 2.75 3.07 5.58 3.79 3.28 3.28 3.28 3.28 3.28
EBIT .9 -11.1 -2.0 -38.2 -24.5 -19.6 -21.9 -24.4 -27.2 -30.3
EBIT, % 0.68481 -11.37 -1.45 -23.61 -13.82 -9.91 -9.91 -9.91 -9.91 -9.91
Total Cash 4.1 2.8 38.9 9.8 3.5 16.7 18.6 20.8 23.2 25.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 31.5 19.1 19.3 26.3 25.7
Account Receivables, % 25.05 19.56 13.94 16.24 14.49
Inventories 11.9 13.8 17.3 23.2 29.0 26.4 29.4 32.8 36.6 40.8
Inventories, % 9.48 14.08 12.45 14.35 16.33 13.34 13.34 13.34 13.34 13.34
Accounts Payable 16.3 19.7 15.0 25.6 30.4 30.4 33.9 37.8 42.1 47.0
Accounts Payable, % 12.96 20.1 10.79 15.81 17.13 15.36 15.36 15.36 15.36 15.36
Capital Expenditure -.1 -16.2 -.2 -1.3 -8.3 -8.8 -9.8 -11.0 -12.2 -13.6
Capital Expenditure, % -0.07564778 -16.59 -0.14066 -0.81238 -4.66 -4.46 -4.46 -4.46 -4.46 -4.46
Tax Rate, % -5.33 -5.33 -5.33 -5.33 -5.33 -5.33 -5.33 -5.33 -5.33 -5.33
EBITAT 1.8 -11.2 -2.2 -39.5 -25.8 -19.6 -21.9 -24.4 -27.2 -30.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -23.9 -10.9 -6.5 -34.1 -27.7 -29.0 -28.1 -31.3 -34.9 -38.9
WACC, % 9.34 9.34 9.34 9.34 9.34 9.34 9.34 9.34 9.34 9.34
PV UFCF
SUM PV UFCF -123.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -40
Terminal Value -541
Present Terminal Value -346
Enterprise Value -470
Net Debt 72
Equity Value -541
Diluted Shares Outstanding, MM 27
Equity Value Per Share -20.42

What You Will Receive

  • Comprehensive Financial Model: SPI Energy Co., Ltd.'s (SPI) actual data provides an accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential parameters.
  • Real-Time Calculations: Automatic updates give you immediate feedback as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Adaptable and Reusable: Designed for versatility, enabling repeated use for in-depth forecasting.

Key Features

  • 🔍 Real-Life SPI Financials: Pre-filled historical and projected data for SPI Energy Co., Ltd. (SPI).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate SPI’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize SPI’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Access the Model: Download and open the Excel template featuring SPI Energy Co., Ltd.'s (SPI) financial data.
  • 2. Adjust Parameters: Modify essential inputs such as growth projections, WACC, and capital expenditures.
  • 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
  • 5. Present with Assurance: Deliver expert valuation analysis to enhance your decision-making process.

Why Choose SPI Energy Co., Ltd. (SPI)?

  • Save Time: Quickly access comprehensive energy solutions without starting from zero.
  • Enhance Accuracy: Utilize dependable data and methodologies to minimize errors in your energy assessments.
  • Fully Customizable: Adjust our services to align with your specific energy needs and forecasts.
  • Easy to Understand: Intuitive reports and visualizations simplify the analysis of your energy consumption.
  • Trusted by Industry Leaders: Developed for professionals who prioritize efficiency and reliability.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing SPI's portfolio.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Equip clients with precise valuation insights for SPI Energy Co., Ltd. (SPI).
  • Students and Educators: Utilize real-world data to practice and instruct on financial modeling techniques.
  • Energy Sector Enthusiasts: Gain insights into how companies like SPI are assessed in the energy market.

What the SPI Energy Co., Ltd. (SPI) Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for SPI.
  • Real-World Data: SPI’s historical and projected financials preloaded for in-depth 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 SPI's performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to SPI.
  • Dashboard with Visual Outputs: Visual representations including charts and tables for clear, actionable insights.

No products were found matching.