Smart Powerr Corp. (CREG) DCF Valuation

Smart Powerr Corp. (CREG) 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

Smart Powerr Corp. (CREG) 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:

Evaluate Smart Powerr Corp.'s financial prospects with expert precision! This (CREG) DCF Calculator provides pre-filled financial data while allowing you the flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your 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 .9 .0 .0 .0 .0 .0 .0 .0 .0 .0
Revenue Growth, % 0 -100 0 0 0 -25 -25 -25 -25 -25
EBITDA -8.8 -.3 -9.1 -3.9 -.8 .0 .0 .0 .0 .0
EBITDA, % -1014.74 100 100 100 100 60 60 60 60 60
Depreciation .0 -5.8 .1 .1 .0 .0 .0 .0 .0 .0
Depreciation, % 0.23529 100 100 100 100 80.05 80.05 80.05 80.05 80.05
EBIT -8.8 5.5 -9.2 -3.9 -.8 .0 .0 .0 .0 .0
EBIT, % -1014.98 100 100 100 100 60 60 60 60 60
Total Cash 16.2 107.8 152.0 138.8 .0 .0 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 42.1 .3 .9 .2 69.0
Account Receivables, % 4849.81 100 100 100 100
Inventories .1 .0 -.2 .0 .0 .0 .0 .0 .0 .0
Inventories, % 6.91 100 100 100 100 81.38 81.38 81.38 81.38 81.38
Accounts Payable 2.2 .1 .1 .1 .1 .0 .0 .0 .0 .0
Accounts Payable, % 253.65 100 100 100 100 100 100 100 100 100
Capital Expenditure .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 100 100 100 100 0 0 0 0 0
Tax Rate, % -14.87 -14.87 -14.87 -14.87 -14.87 -14.87 -14.87 -14.87 -14.87 -14.87
EBITAT -6.5 -4.4 -9.1 -4.0 -.9 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -46.5 29.4 -9.4 -3.5 -69.7 68.9 .0 .0 .0 .0
WACC, % 4.62 2.32 5.41 5.42 5.42 4.64 4.64 4.64 4.64 4.64
PV UFCF
SUM PV UFCF 65.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value 66
Net Debt 16
Equity Value 50
Diluted Shares Outstanding, MM 8
Equity Value Per Share 6.40

What You Will Receive

  • Comprehensive Financial Model: Smart Powerr Corp.'s (CREG) actual data supports accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential parameters.
  • Real-Time Calculations: Automatic updates provide instant results as you adjust inputs.
  • Professional-Grade Template: An expertly crafted Excel file ready for investor presentations.
  • Adaptable and Reusable: Designed for versatility, allowing for repeated application in detailed projections.

Key Features

  • Customizable Energy Metrics: Adjust essential inputs such as energy production estimates, operational costs, and market demand.
  • Instant Renewable Valuation: Automatically computes intrinsic value, NPV, and other key financial metrics.
  • Industry-Leading Precision: Leverages Smart Powerr Corp.'s (CREG) actual performance data for accurate valuation results.
  • Effortless Scenario Planning: Explore various assumptions and evaluate results with ease.
  • Efficiency Booster: Streamlines the valuation process, removing the need to create intricate models from the ground up.

How It Works

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

Why Choose Smart Powerr Corp. (CREG) Calculator?

  • Precision: Utilizes real Smart Powerr Corp. financial data for precise calculations.
  • Versatility: Tailored for users to easily adjust and experiment with various inputs.
  • Efficiency: Eliminate the need to create a financial model from the ground up.
  • High-Quality: Crafted with the expertise and accuracy expected at the CFO level.
  • Intuitive: Simple to navigate, suitable for users with all levels of financial modeling knowledge.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Smart Powerr Corp. (CREG) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Smart Powerr Corp. (CREG).
  • Consultants: Deliver professional valuation insights on Smart Powerr Corp. (CREG) to clients quickly and accurately.
  • Business Owners: Understand how companies like Smart Powerr Corp. (CREG) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Smart Powerr Corp. (CREG).

What the Template Contains

  • Historical Data: Includes Smart Powerr Corp.'s (CREG) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Smart Powerr Corp.'s (CREG) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Smart Powerr Corp.'s (CREG) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.