HIVE Blockchain Technologies Ltd. (HIVE) DCF Valuation

HIVE Blockchain Technologies Ltd. (HIVE) 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

HIVE Blockchain Technologies Ltd. (HIVE) 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:

Looking to determine the intrinsic value of HIVE Blockchain Technologies Ltd.? Our HIVE DCF Calculator integrates real-world data with extensive customization features, allowing you to refine forecasts and enhance your investment strategies.


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 29.4 100.4 211.3 106.3 114.5 159.7 222.7 310.7 433.4 604.6
Revenue Growth, % 0 241.5 110.38 -49.67 7.66 39.5 39.5 39.5 39.5 39.5
EBITDA 5.5 38.3 146.3 -147.4 24.5 15.2 21.2 29.5 41.2 57.5
EBITDA, % 18.72 38.18 69.25 -138.67 21.39 9.51 9.51 9.51 9.51 9.51
Depreciation 5.9 11.5 67.2 80.0 65.9 62.6 87.4 121.9 170.0 237.2
Depreciation, % 20.03 11.46 31.79 75.21 57.61 39.22 39.22 39.22 39.22 39.22
EBIT -.4 26.8 79.1 -227.4 -41.5 -23.4 -32.7 -45.6 -63.6 -88.7
EBIT, % -1.31 26.72 37.46 -213.88 -36.22 -14.67 -14.67 -14.67 -14.67 -14.67
Total Cash 5.1 41.3 22.3 7.2 16.7 28.9 40.3 56.2 78.4 109.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 9.1 .0 8.0 .0 6.9
Account Receivables, % 30.96 0 3.78 0 6.05
Inventories 3.5 57.5 170.0 65.9 161.6 99.5 138.8 193.6 270.0 376.7
Inventories, % 11.75 57.26 80.47 61.98 141.22 62.29 62.29 62.29 62.29 62.29
Accounts Payable 1.1 3.5 7.8 6.9 7.5 7.6 10.7 14.9 20.7 28.9
Accounts Payable, % 3.8 3.46 3.68 6.45 6.52 4.78 4.78 4.78 4.78 4.78
Capital Expenditure -1.9 -65.2 -215.0 -42.8 -79.3 -89.7 -125.1 -174.6 -243.5 -339.7
Capital Expenditure, % -6.39 -64.97 -101.79 -40.28 -69.24 -56.18 -56.18 -56.18 -56.18 -56.18
Tax Rate, % -13.74 -13.74 -13.74 -13.74 -13.74 -13.74 -13.74 -13.74 -13.74 -13.74
EBITAT -.8 26.7 76.8 -227.7 -47.2 -23.3 -32.5 -45.3 -63.2 -88.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -8.2 -69.6 -187.3 -79.4 -162.5 5.9 -111.6 -155.7 -217.3 -303.1
WACC, % 23.13 23.13 23.1 23.13 23.13 23.13 23.13 23.13 23.13 23.13
PV UFCF
SUM PV UFCF -353.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -309
Terminal Value -1,463
Present Terminal Value -517
Enterprise Value -871
Net Debt 21
Equity Value -892
Diluted Shares Outstanding, MM 90
Equity Value Per Share -9.91

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real HIVE financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on HIVE’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Accurate HIVE Financials: Gain access to reliable pre-loaded historical data and forward-looking projections.
  • Customizable Forecast Assumptions: Modify highlighted cells for metrics like WACC, growth rates, and profit margins.
  • Dynamic Calculations: Real-time updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Visual Dashboard: User-friendly charts and summaries to easily interpret your valuation outcomes.
  • For All Skill Levels: A straightforward, intuitive layout designed for investors, CFOs, and consultants.

How It Works

  • Step 1: Download the prebuilt Excel template featuring HIVE Blockchain Technologies Ltd. (HIVE) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including HIVE's intrinsic value.
  • Step 5: Make informed investment choices or create reports based on the outputs.

Why Choose This Calculator for HIVE Blockchain Technologies Ltd. (HIVE)?

  • Designed for Industry Experts: A specialized tool utilized by blockchain analysts, CFOs, and financial consultants.
  • Up-to-Date Data: HIVE’s historical and projected financials integrated for precise calculations.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly Interface: Clear instructions that lead you through each step of the process.

Who Should Use This Product?

  • Investors: Evaluate HIVE’s performance and potential before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methods and analyze financial forecasts for HIVE.
  • Startup Founders: Gain insights into how blockchain companies like HIVE are valued in the market.
  • Consultants: Provide expert valuation assessments and reports for clients interested in HIVE.
  • Students and Educators: Utilize real-world examples to learn and teach valuation strategies related to HIVE.

What the Template Contains

  • Pre-Filled DCF Model: HIVE Blockchain Technologies Ltd.’s (HIVE) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate HIVE’s 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.