Amesite Inc. (AMST) DCF Valuation
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Amesite Inc. (AMST) Bundle
Designed for accuracy, our (AMST) DCF Calculator enables you to evaluate Amesite Inc. valuation using real-world financial data, offering complete flexibility to modify all essential parameters for improved projections.
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 | .1 | .7 | .7 | .8 | .2 | .2 | .2 | .2 | .3 | .3 |
| Revenue Growth, % | 0 | 1029.02 | 3.32 | 21.23 | -80.25 | 11.08 | 11.08 | 11.08 | 11.08 | 11.08 |
| EBITDA | -3.5 | -7.2 | -8.2 | -3.5 | -3.9 | -.2 | -.2 | -.2 | -.3 | -.3 |
| EBITDA, % | -5929.75 | -1070.48 | -1172.41 | -419.17 | -2318.73 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | .5 | .8 | .9 | .7 | .5 | .2 | .2 | .2 | .2 | .3 |
| Depreciation, % | 874.08 | 111.35 | 125.62 | 80.77 | 319.79 | 96.15 | 96.15 | 96.15 | 96.15 | 96.15 |
| EBIT | -4.1 | -8.0 | -9.0 | -4.2 | -4.4 | -.2 | -.2 | -.2 | -.3 | -.3 |
| EBIT, % | -6803.84 | -1181.83 | -1298.03 | -499.94 | -2638.52 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | 4.1 | 10.7 | 7.2 | 5.4 | 2.1 | .2 | .2 | .2 | .3 | .3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .1 | .1 | .0 | .0 | .0 | .0 | .1 | .1 | .1 | .1 |
| Account Receivables, % | 102.29 | 7.58 | 2.09 | 1.78 | 18.01 | 25.89 | 25.89 | 25.89 | 25.89 | 25.89 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0.00167367 | 0.000148240387 | 0.000143471817 | 0.000118341935 | 0 | 0.000416744463 | 0.000416744463 | 0.000416744463 | 0.000416744463 | 0.000416744463 |
| Accounts Payable | .1 | .1 | .1 | .1 | .0 | .1 | .1 | .1 | .1 | .1 |
| Accounts Payable, % | 187.54 | 20.72 | 17.54 | 8.29 | 29.31 | 35.17 | 35.17 | 35.17 | 35.17 | 35.17 |
| Capital Expenditure | -.8 | -.8 | -.7 | -.4 | -.4 | -.2 | -.2 | -.2 | -.2 | -.3 |
| Capital Expenditure, % | -1331.82 | -124.87 | -102.1 | -46.87 | -225.23 | -89.37 | -89.37 | -89.37 | -89.37 | -89.37 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -4.2 | -10.5 | -9.1 | -4.2 | -4.4 | -.2 | -.2 | -.2 | -.3 | -.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4.4 | -10.5 | -8.9 | -4.0 | -4.3 | -.2 | -.2 | -.2 | -.2 | -.3 |
| WACC, % | 10.97 | 10.97 | 10.97 | 10.97 | 10.97 | 10.97 | 10.97 | 10.97 | 10.97 | 10.97 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | -3 | |||||||||
| Present Terminal Value | -2 | |||||||||
| Enterprise Value | -3 | |||||||||
| Net Debt | -2 | |||||||||
| Equity Value | 0 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | -0.18 |
What You Will Get
- Real Amesite Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Amesite Inc. (AMST).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates tailored for Amesite Inc. (AMST).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Amesite Inc.'s (AMST) fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to Amesite Inc. (AMST).
- Time-Saving and Accurate: Skip building models from scratch while ensuring precision and flexibility for Amesite Inc. (AMST).
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Amesite Inc. (AMST).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable inputs specific to Amesite Inc. (AMST).
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Amesite Inc. (AMST) projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Amesite Inc. (AMST).
- Interactive Dashboard and Charts: Visual representations summarize key valuation metrics for streamlined analysis of Amesite Inc. (AMST).
How It Works
- Step 1: Download the prebuilt Excel template featuring Amesite Inc.'s (AMST) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including the intrinsic value of Amesite Inc. (AMST).
- Step 5: Use the outputs to make informed investment decisions or to create detailed reports.
Why Choose Amesite Inc. (AMST)?
- Innovative Solutions: Leverage cutting-edge technology for enhanced learning experiences.
- Proven Track Record: Established success in delivering impactful educational platforms.
- Scalable Systems: Easily adapt and expand solutions to meet diverse client needs.
- User-Friendly Interface: Simplified navigation ensures a seamless experience for all users.
- Endorsed by Industry Leaders: Trusted by top organizations for their educational and training requirements.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Amesite Inc. (AMST) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Amesite Inc. (AMST).
- Consultants: Deliver professional valuation insights regarding Amesite Inc. (AMST) to clients quickly and accurately.
- Business Owners: Understand how companies like Amesite Inc. (AMST) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Amesite Inc. (AMST).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Amesite Inc. 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 Amesite Inc. (AMST).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.