Jowell Global Ltd. (JWEL) 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
Jowell Global Ltd. (JWEL) Bundle
Discover the true potential of Jowell Global Ltd. (JWEL) with our expert-level DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how different factors influence the valuation of Jowell Global Ltd. (JWEL) – all within one comprehensive Excel template.
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 | 61.8 | 96.9 | 170.9 | 210.0 | 160.0 | 212.9 | 283.4 | 377.1 | 501.8 | 667.8 |
| Revenue Growth, % | 0 | 56.82 | 76.42 | 22.86 | -23.8 | 33.08 | 33.08 | 33.08 | 33.08 | 33.08 |
| EBITDA | 1.7 | 5.3 | -5.4 | -9.9 | -9.5 | -2.4 | -3.2 | -4.2 | -5.6 | -7.5 |
| EBITDA, % | 2.79 | 5.47 | -3.17 | -4.72 | -5.95 | -1.12 | -1.12 | -1.12 | -1.12 | -1.12 |
| Depreciation | .0 | .2 | 1.1 | 1.9 | 1.8 | 1.2 | 1.6 | 2.2 | 2.9 | 3.8 |
| Depreciation, % | 0.0307628 | 0.18835 | 0.62373 | 0.91502 | 1.12 | 0.57462 | 0.57462 | 0.57462 | 0.57462 | 0.57462 |
| EBIT | 1.7 | 5.1 | -6.5 | -11.8 | -11.3 | -3.6 | -4.8 | -6.4 | -8.5 | -11.3 |
| EBIT, % | 2.76 | 5.28 | -3.8 | -5.64 | -7.07 | -1.69 | -1.69 | -1.69 | -1.69 | -1.69 |
| Total Cash | .0 | 18.2 | 21.2 | 16.7 | 1.3 | 17.0 | 22.7 | 30.2 | 40.2 | 53.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 1.0 | 5.4 | 6.5 | 2.4 | 3.8 | 5.0 | 6.7 | 8.9 | 11.8 |
| Account Receivables, % | 0 | 1.02 | 3.19 | 3.09 | 1.53 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 |
| Inventories | 10.7 | 10.1 | 17.5 | 35.0 | 21.6 | 29.0 | 38.6 | 51.4 | 68.4 | 91.0 |
| Inventories, % | 17.31 | 10.43 | 10.26 | 16.68 | 13.49 | 13.63 | 13.63 | 13.63 | 13.63 | 13.63 |
| Accounts Payable | 2.9 | 6.3 | 7.4 | 8.1 | 4.0 | 9.3 | 12.4 | 16.5 | 21.9 | 29.2 |
| Accounts Payable, % | 4.72 | 6.47 | 4.32 | 3.88 | 2.47 | 4.37 | 4.37 | 4.37 | 4.37 | 4.37 |
| Capital Expenditure | .0 | -.1 | -2.0 | -1.3 | .0 | -.8 | -1.1 | -1.5 | -1.9 | -2.6 |
| Capital Expenditure, % | -0.01001038 | -0.12051 | -1.16 | -0.63729 | -0.01056814 | -0.38822 | -0.38822 | -0.38822 | -0.38822 | -0.38822 |
| Tax Rate, % | -0.72311 | -0.72311 | -0.72311 | -0.72311 | -0.72311 | -0.72311 | -0.72311 | -0.72311 | -0.72311 | -0.72311 |
| EBITAT | 1.3 | 3.6 | -6.3 | -11.4 | -11.4 | -3.2 | -4.2 | -5.6 | -7.4 | -9.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -6.5 | 6.6 | -18.0 | -28.6 | 3.7 | -6.2 | -11.4 | -15.2 | -20.3 | -27.0 |
| WACC, % | 5.36 | 5.3 | 5.65 | 5.64 | 5.69 | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -66.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -27 | |||||||||
| Terminal Value | -779 | |||||||||
| Present Terminal Value | -596 | |||||||||
| Enterprise Value | -662 | |||||||||
| Net Debt | 1 | |||||||||
| Equity Value | -663 | |||||||||
| Diluted Shares Outstanding, MM | 2 | |||||||||
| Equity Value Per Share | -309.59 |
What You Will Receive
- Comprehensive Financial Model: Jowell Global Ltd.'s (JWEL) real data facilitates accurate DCF valuation.
- Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
- Real-Time Calculations: Automatic updates provide immediate results as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Designed for adaptability, allowing for repeated use in in-depth forecasting.
Key Features
- 🔍 Real-Life JWEL Financials: Pre-filled historical and projected data for Jowell Global Ltd.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Jowell's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Jowell's valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template featuring Jowell Global Ltd. (JWEL) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the updated results, including Jowell Global Ltd.'s (JWEL) intrinsic value.
- Step 5: Make informed investment choices or create reports based on the generated outputs.
Why Choose Jowell Global Ltd. (JWEL)?
- Save Time: Quickly access financial insights without building complex models from scratch.
- Enhance Accuracy: Dependable data and methodologies minimize valuation errors.
- Completely Customizable: Adjust the framework to align with your specific forecasts and assumptions.
- User-Friendly: Intuitive visuals and outputs simplify the analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize both precision and functionality.
Who Should Use This Product?
- Investors: Evaluate Jowell Global Ltd.'s (JWEL) market position before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation strategies of established companies like Jowell Global Ltd. (JWEL).
- Consultants: Provide comprehensive valuation assessments for clients focusing on Jowell Global Ltd. (JWEL).
- Students and Educators: Utilize current data to learn and teach valuation practices related to Jowell Global Ltd. (JWEL).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Jowell Global Ltd. (JWEL) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Jowell Global Ltd. (JWEL).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.