America's Car-Mart, Inc. (CRMT) DCF Valuation

America's Car-Mart, Inc. (CRMT) 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

America's Car-Mart, Inc. (CRMT) 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 America's Car-Mart, Inc.'s (CRMT) financial prospects like an expert! This (CRMT) DCF Calculator provides you with pre-filled financial data and the flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your forecasts.


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 744.6 918.6 1,212.4 1,405.5 1,393.9 1,639.4 1,928.1 2,267.7 2,667.1 3,136.9
Revenue Growth, % 0 23.37 31.98 15.93 -0.82561 17.61 17.61 17.61 17.61 17.61
EBITDA 76.2 145.0 137.6 69.7 32.1 146.3 172.1 202.4 238.1 280.0
EBITDA, % 10.24 15.78 11.35 4.96 2.3 8.93 8.93 8.93 8.93 8.93
Depreciation 3.8 3.7 4.0 5.6 6.9 7.0 8.3 9.7 11.4 13.5
Depreciation, % 0.51557 0.40485 0.33266 0.39858 0.49294 0.42892 0.42892 0.42892 0.42892 0.42892
EBIT 72.4 141.3 133.6 64.1 25.2 139.3 163.8 192.7 226.6 266.6
EBIT, % 9.72 15.38 11.02 4.56 1.81 8.5 8.5 8.5 8.5 8.5
Total Cash 59.6 2.9 6.9 9.8 5.5 32.7 38.5 45.3 53.2 62.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 469.2 628.5 868.9 1,073.8 1,108.5
Account Receivables, % 63.02 68.42 71.67 76.4 79.52
Inventories 36.4 82.3 115.3 109.3 107.5 127.4 149.8 176.2 207.2 243.7
Inventories, % 4.89 8.96 9.51 7.78 7.71 7.77 7.77 7.77 7.77 7.77
Accounts Payable 13.1 18.2 20.1 27.2 21.4 29.1 34.2 40.2 47.3 55.6
Accounts Payable, % 1.76 1.98 1.65 1.93 1.53 1.77 1.77 1.77 1.77 1.77
Capital Expenditure -5.4 -9.0 -20.9 -22.2 -6.1 -17.9 -21.0 -24.7 -29.1 -34.2
Capital Expenditure, % -0.72817 -0.97452 -1.72 -1.58 -0.44092 -1.09 -1.09 -1.09 -1.09 -1.09
Tax Rate, % 21.78 21.78 21.78 21.78 21.78 21.78 21.78 21.78 21.78 21.78
EBITAT 57.8 110.1 105.4 50.8 19.7 109.8 129.1 151.9 178.6 210.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -436.4 -95.1 -183.1 -157.6 -18.2 18.1 -108.2 -127.3 -149.7 -176.1
WACC, % 8.1 8 8.05 8.07 8.01 8.05 8.05 8.05 8.05 8.05
PV UFCF
SUM PV UFCF -406.4
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) -182
Terminal Value -4,010
Present Terminal Value -2,724
Enterprise Value -3,130
Net Debt 813
Equity Value -3,943
Diluted Shares Outstanding, MM 6
Equity Value Per Share -617.21

What You Will Receive

  • Authentic CRMT Financial Data: Pre-populated with America's Car-Mart's historical and projected figures for accurate analysis.
  • Completely Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Observe America's Car-Mart's intrinsic value update in real-time as you modify inputs.
  • Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • Intuitive Design: Streamlined layout and straightforward instructions suitable for all skill levels.

Key Features

  • 🔍 Real-Life CRMT Financials: Pre-filled historical and projected data for America's Car-Mart, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate America’s Car-Mart’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize America’s Car-Mart’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 America's Car-Mart, Inc. (CRMT) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for America's Car-Mart, Inc. (CRMT)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for America's Car-Mart, Inc. (CRMT)?

  • Accuracy: Utilizes real financial data from America's Car-Mart, ensuring precise calculations.
  • Flexibility: Allows users to easily test and adjust inputs to fit their analysis needs.
  • Time-Saving: Eliminate the complexities of creating a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and precision expected from top financial professionals.
  • User-Friendly: Intuitive interface designed for users of all skill levels, including beginners.

Who Should Use This Product?

  • Automotive Investors: Create comprehensive valuation models for analyzing investments in America's Car-Mart, Inc. (CRMT).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the automotive sector.
  • Consultants and Advisors: Offer clients precise valuation insights related to America's Car-Mart, Inc. (CRMT).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Automotive Enthusiasts: Gain insights into how companies like America's Car-Mart, Inc. (CRMT) are valued in the marketplace.

What the Template Contains

  • Historical Data: Includes America’s Car-Mart’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate America’s Car-Mart’s 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 America’s Car-Mart’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.