The Vita Coco Company, Inc. (COCO) DCF Valuation

The Vita Coco Company, Inc. (COCO) 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

The Vita Coco Company, Inc. (COCO) 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:

Designed for accuracy, our (COCO) DCF Calculator enables you to evaluate The Vita Coco Company, Inc. valuation using real-world financial data, providing complete flexibility to modify all essential parameters for improved projections.


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 283.9 310.6 379.5 427.8 493.6 538.8 588.2 642.1 701.0 765.2
Revenue Growth, % 0 9.4 22.17 12.72 15.39 9.16 9.16 9.16 9.16 9.16
EBITDA 14.6 46.5 26.7 14.1 58.6 45.6 49.8 54.3 59.3 64.8
EBITDA, % 5.16 14.97 7.02 3.29 11.87 8.46 8.46 8.46 8.46 8.46
Depreciation 2.1 2.1 2.1 3.0 .7 3.0 3.3 3.6 3.9 4.3
Depreciation, % 0.73323 0.68406 0.54517 0.6917 0.13371 0.55757 0.55757 0.55757 0.55757 0.55757
EBIT 12.6 44.4 24.6 11.1 58.0 42.6 46.5 50.8 55.4 60.5
EBIT, % 4.42 14.29 6.48 2.59 11.74 7.91 7.91 7.91 7.91 7.91
Total Cash 36.7 72.2 28.7 19.6 132.5 81.0 88.4 96.5 105.4 115.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 31.4 32.6 49.8 57.6 66.4
Account Receivables, % 11.07 10.5 13.13 13.45 13.44
Inventories 36.9 32.0 75.4 84.1 50.8 78.8 86.0 93.9 102.5 111.9
Inventories, % 13 10.29 19.86 19.66 10.28 14.62 14.62 14.62 14.62 14.62
Accounts Payable 11.2 13.9 28.3 15.9 23.1 26.2 28.6 31.2 34.0 37.2
Accounts Payable, % 3.94 4.48 7.47 3.72 4.67 4.86 4.86 4.86 4.86 4.86
Capital Expenditure -1.0 -.4 -.6 -1.0 -.6 -1.1 -1.2 -1.3 -1.4 -1.5
Capital Expenditure, % -0.35535 -0.12619 -0.14677 -0.22955 -0.12135 -0.19584 -0.19584 -0.19584 -0.19584 -0.19584
Tax Rate, % 19.49 19.49 19.49 19.49 19.49 19.49 19.49 19.49 19.49 19.49
EBITAT 10.4 33.3 19.3 8.0 46.7 33.1 36.1 39.5 43.1 47.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -45.7 41.5 -25.3 -18.9 78.4 10.1 27.4 29.9 32.6 35.6
WACC, % 5.46 5.46 5.46 5.46 5.46 5.46 5.46 5.46 5.46 5.46
PV UFCF
SUM PV UFCF 113.3
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 37
Terminal Value 2,529
Present Terminal Value 1,939
Enterprise Value 2,052
Net Debt -131
Equity Value 2,183
Diluted Shares Outstanding, MM 59
Equity Value Per Share 37.16

What You Will Get

  • Real COCO Financial Data: Pre-filled with The Vita Coco Company’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See The Vita Coco Company’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

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

How It Works

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

Why Choose This Calculator for The Vita Coco Company, Inc. (COCO)?

  • Accurate Data: Utilize real financials from The Vita Coco Company for dependable valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-built calculations streamline your process, eliminating the need to start from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants focused on The Vita Coco Company.
  • User-Friendly: An intuitive design with step-by-step guidance ensures ease of use for everyone.

Who Should Use This Product?

  • Investors: Make informed choices with a premium valuation tool tailored for The Vita Coco Company, Inc. (COCO).
  • Financial Analysts: Streamline your workflow with a customizable DCF model specifically designed for The Vita Coco Company, Inc. (COCO).
  • Consultants: Effortlessly modify the template for impactful client presentations or reports on The Vita Coco Company, Inc. (COCO).
  • Finance Enthusiasts: Enhance your grasp of valuation methods through practical examples related to The Vita Coco Company, Inc. (COCO).
  • Educators and Students: Utilize it as a hands-on learning resource in finance courses focusing on The Vita Coco Company, Inc. (COCO).

What the Vita Coco Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Vita Coco.
  • Real-World Data: Vita Coco’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 performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Vita Coco.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable insights.

No products were found matching.