U.S. Global Investors, Inc. (GROW) 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
U.S. Global Investors, Inc. (GROW) Bundle
Explore the financial prospects of U.S. Global Investors, Inc. (GROW) with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and expenses to calculate the intrinsic value of U.S. Global Investors, Inc. (GROW) and inform your investment strategy.
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 | 4.5 | 21.7 | 24.7 | 15.1 | 11.0 | 12.3 | 13.8 | 15.4 | 17.3 | 19.4 |
Revenue Growth, % | 0 | 383.78 | 14.13 | -39.01 | -27.13 | 12 | 12 | 12 | 12 | 12 |
EBITDA | -2.2 | 8.5 | 15.4 | 4.3 | 2.1 | 2.5 | 2.8 | 3.1 | 3.5 | 3.9 |
EBITDA, % | -49.17 | 39.43 | 62.25 | 28.72 | 19.25 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 |
Depreciation | 8.9 | 3.6 | 25.5 | 14.0 | .2 | 7.7 | 8.6 | 9.6 | 10.8 | 12.0 |
Depreciation, % | 198.61 | 16.53 | 103.24 | 92.89 | 1.78 | 62.24 | 62.24 | 62.24 | 62.24 | 62.24 |
EBIT | -11.1 | 5.0 | -10.1 | -9.7 | 1.9 | -4.1 | -4.5 | -5.1 | -5.7 | -6.4 |
EBIT, % | -247.79 | 22.9 | -40.99 | -64.16 | 17.46 | -32.96 | -32.96 | -32.96 | -32.96 | -32.96 |
Total Cash | 8.3 | 20.8 | 34.5 | 37.0 | 37.0 | 12.2 | 13.7 | 15.3 | 17.1 | 19.2 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 1.0 | 4.7 | 2.2 | 1.8 | 1.8 | 2.0 | 2.2 | 2.5 | 2.8 | 3.1 |
Account Receivables, % | 21.76 | 21.62 | 8.82 | 12.08 | 16.17 | 16.09 | 16.09 | 16.09 | 16.09 | 16.09 |
Inventories | -6.3 | -8.5 | .0 | -12.2 | .0 | -5.4 | -6.1 | -6.8 | -7.6 | -8.5 |
Inventories, % | -141.24 | -39.11 | 0.00000404629 | -81.05 | 0 | -44.03 | -44.03 | -44.03 | -44.03 | -44.03 |
Accounts Payable | .3 | .6 | .9 | .6 | .5 | .5 | .6 | .6 | .7 | .8 |
Accounts Payable, % | 5.7 | 2.55 | 3.52 | 4.17 | 4.63 | 4.12 | 4.12 | 4.12 | 4.12 | 4.12 |
Capital Expenditure | .0 | -.1 | -.2 | .0 | -.2 | -.1 | -.1 | -.1 | -.1 | -.1 |
Capital Expenditure, % | 0 | -0.33712 | -0.89018 | -0.09287515 | -1.94 | -0.65187 | -0.65187 | -0.65187 | -0.65187 | -0.65187 |
Tax Rate, % | 30.39 | 30.39 | 30.39 | 30.39 | 30.39 | 30.39 | 30.39 | 30.39 | 30.39 | 30.39 |
EBITAT | -10.7 | 4.2 | -7.9 | -7.5 | 1.3 | -3.3 | -3.7 | -4.1 | -4.6 | -5.2 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 3.8 | 6.5 | 11.8 | 18.9 | -11.0 | 9.5 | 5.3 | 5.9 | 6.6 | 7.4 |
WACC, % | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 |
PV UFCF | ||||||||||
SUM PV UFCF | 24.6 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 8 | |||||||||
Terminal Value | 67 | |||||||||
Present Terminal Value | 36 | |||||||||
Enterprise Value | 61 | |||||||||
Net Debt | -27 | |||||||||
Equity Value | 88 | |||||||||
Diluted Shares Outstanding, MM | 14 | |||||||||
Equity Value Per Share | 6.22 |
What You Will Receive
- Authentic GROW Financial Data: Pre-filled with U.S. Global Investors' historical and projected data for accurate analysis.
- Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch U.S. Global Investors' intrinsic value update in real-time as you make changes.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF results.
- Intuitive Design: Clear layout and straightforward instructions suitable for all skill levels.
Key Features
- Comprehensive Data: U.S. Global Investors' historical financial statements and detailed forecasts.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: View U.S. Global Investors' intrinsic value recalculated instantly.
- Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered U.S. Global Investors, Inc. (GROW) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for U.S. Global Investors, Inc. (GROW)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator?
- Accurate Data: Real U.S. Global Investors, Inc. (GROW) financials ensure reliable valuation results.
- Customizable: Adjust key parameters like growth rates, WACC, and tax rates to match your projections.
- Time-Saving: Pre-built calculations eliminate the need to start from scratch.
- Professional-Grade Tool: Designed for investors, analysts, and consultants.
- User-Friendly: Intuitive layout and step-by-step instructions make it easy for all users.
Who Should Use This Product?
- Institutional Investors: Develop comprehensive investment strategies utilizing insights from U.S. Global Investors, Inc. (GROW).
- Wealth Management Advisors: Offer clients tailored investment solutions based on global market trends.
- Financial Analysts: Conduct in-depth research and analysis to inform investment decisions regarding U.S. Global Investors, Inc. (GROW).
- Students and Educators: Explore global investment concepts using real-time data for learning and teaching purposes.
- Global Market Enthusiasts: Gain a deeper understanding of how global investments are managed and valued.
What the Template Contains
- Pre-Filled DCF Model: U.S. Global Investors, Inc.’s (GROW) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate U.S. Global Investors, Inc.’s (GROW) 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.