Focus Universal Inc. (FCUV) DCF Valuation

Focus Universal Inc. (FCUV) 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

Focus Universal Inc. (FCUV) 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:

Explore the financial potential of Focus Universal Inc. (FCUV) with our user-friendly DCF Calculator! Enter your projections for growth, profit margins, and expenses to determine the intrinsic value of Focus Universal Inc. (FCUV) and refine your investment approach.


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 1.5 1.7 1.4 .4 1.1 1.1 1.2 1.3 1.3 1.4
Revenue Growth, % 0 14.97 -14.56 -75.35 197.55 6.26 6.26 6.26 6.26 6.26
EBITDA -3.0 -2.4 -2.9 -4.8 -4.5 -1.1 -1.2 -1.3 -1.3 -1.4
EBITDA, % -206.49 -141.2 -198.99 -1346.27 -428.8 -100 -100 -100 -100 -100
Depreciation .2 .2 .2 .2 .2 .2 .2 .2 .3 .3
Depreciation, % 10.96 9.66 11.3 47.02 15.96 18.98 18.98 18.98 18.98 18.98
EBIT -3.2 -2.5 -3.0 -4.9 -4.7 -1.1 -1.2 -1.3 -1.3 -1.4
EBIT, % -217.45 -150.86 -210.3 -1393.29 -444.76 -100 -100 -100 -100 -100
Total Cash 2.2 .6 8.7 4.4 .5 .8 .9 1.0 1.0 1.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .1 .2 .2 .1 .2
Account Receivables, % 9.4 11.35 14.33 31.9 15.62
Inventories .1 .0 .0 .1 .3 .1 .2 .2 .2 .2
Inventories, % 4.31 2.53 1.6 29.35 26.81 12.92 12.92 12.92 12.92 12.92
Accounts Payable .2 .2 .3 .3 .5 .4 .4 .4 .5 .5
Accounts Payable, % 13.18 12.89 20.45 75.7 45.86 33.61 33.61 33.61 33.61 33.61
Capital Expenditure -.2 .0 .0 .0 .0 -.1 -.1 -.1 -.1 -.1
Capital Expenditure, % -14.83 -0.07826241 -1.6 -11.93 -1.96 -6.08 -6.08 -6.08 -6.08 -6.08
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -3.7 -2.7 -3.2 -4.5 -4.7 -1.1 -1.2 -1.2 -1.3 -1.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3.7 -2.6 -3.0 -4.4 -4.5 -.9 -1.0 -1.1 -1.1 -1.2
WACC, % 5.35 5.35 5.35 5.33 5.35 5.35 5.35 5.35 5.35 5.35
PV UFCF
SUM PV UFCF -4.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1
Terminal Value -37
Present Terminal Value -29
Enterprise Value -33
Net Debt 1
Equity Value -34
Diluted Shares Outstanding, MM 60
Equity Value Per Share -0.56

What You Will Get

  • Real FCUV Financial Data: Pre-filled with Focus Universal’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 Focus Universal’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

  • Comprehensive Financial Data: Gain access to precise pre-loaded historical figures and future forecasts for Focus Universal Inc. (FCUV).
  • Adjustable Forecast Parameters: Modify highlighted cells for key metrics like WACC, growth rates, and profit margins.
  • Automated Calculations: Instant updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Clear charts and summaries designed to help you visualize your valuation outcomes.
  • Suitable for All Experience Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Focus Universal Inc.'s (FCUV) preloaded data.
  • 2. Modify Assumptions: Adjust essential inputs such as growth projections, WACC, and capital expenditures.
  • 3. See Results Immediately: The DCF model automatically computes intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation possibilities.
  • 5. Present with Assurance: Deliver expert valuation insights to enhance your decision-making process.

Why Choose This Calculator?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and consultants.
  • Comprehensive Data: Focus Universal Inc. (FCUV)’s historical and projected financials integrated for precision.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
  • Transparent Results: Instantly calculates intrinsic value, NPV, and essential metrics.
  • User-Friendly: Detailed instructions lead you seamlessly through the process.

Who Should Use This Product?

  • Investors: Accurately estimate Focus Universal Inc.'s (FCUV) fair value before making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Focus Universal Inc. (FCUV).
  • Consultants: Quickly customize the template for valuation reports tailored to clients interested in Focus Universal Inc. (FCUV).
  • Entrepreneurs: Gain valuable insights into financial modeling practices employed by leading companies like Focus Universal Inc. (FCUV).
  • Educators: Use it as a teaching resource to illustrate valuation methodologies relevant to Focus Universal Inc. (FCUV).

What the Template Contains

  • Pre-Filled DCF Model: Focus Universal Inc.’s (FCUV) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Focus Universal Inc.’s (FCUV) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.