Mawson Infrastructure Group, Inc. (MIGI) DCF Valuation

Mawson Infrastructure Group, Inc. (MIGI) 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

Mawson Infrastructure Group, Inc. (MIGI) 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:

Gain insights into your Mawson Infrastructure Group, Inc. (MIGI) valuation analysis with our sophisticated DCF Calculator! Equipped with current (MIGI) data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of Mawson Infrastructure Group, Inc.


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 .9 4.4 43.9 84.4 43.6 70.2 112.9 181.9 292.8 471.4
Revenue Growth, % 0 411.04 885.93 92.39 -48.37 61 61 61 61 61
EBITDA -3.4 -1.2 -4.6 16.8 -10.0 -19.7 -31.7 -51.0 -82.1 -132.3
EBITDA, % -390.67 -26.75 -10.47 19.97 -23.02 -28.06 -28.06 -28.06 -28.06 -28.06
Depreciation .0 4.6 14.1 64.8 39.5 42.1 67.7 109.0 175.6 282.7
Depreciation, % 0.11487 103.86 32.18 76.81 90.69 59.96 59.96 59.96 59.96 59.96
EBIT -3.4 -5.8 -18.7 -48.0 -49.5 -56.1 -90.2 -145.3 -233.9 -376.7
EBIT, % -390.79 -130.61 -42.65 -56.85 -113.72 -79.9 -79.9 -79.9 -79.9 -79.9
Total Cash .7 3.1 5.5 .9 4.5 24.8 39.9 64.3 103.5 166.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .3 .1 5.6 10.5 12.1
Account Receivables, % 29.87 1.25 12.78 12.39 27.78
Inventories -.3 .0 .3 .0 .0 -4.4 -7.1 -11.4 -18.4 -29.7
Inventories, % -32.85 0.62937 0.75726 0 0 -6.29 -6.29 -6.29 -6.29 -6.29
Accounts Payable .0 1.3 4.8 2.8 17.0 11.6 18.7 30.2 48.6 78.2
Accounts Payable, % 0.45948 29.1 10.89 3.35 39.11 16.58 16.58 16.58 16.58 16.58
Capital Expenditure -11.7 .0 -128.2 -82.0 -5.4 -43.4 -69.9 -112.6 -181.2 -291.8
Capital Expenditure, % -1342.87 -0.02247759 -292.22 -97.21 -12.28 -61.9 -61.9 -61.9 -61.9 -61.9
Tax Rate, % -14.88 -14.88 -14.88 -14.88 -14.88 -14.88 -14.88 -14.88 -14.88 -14.88
EBITAT -3.4 -5.8 -18.8 -89.1 -56.9 -56.1 -90.2 -145.3 -233.9 -376.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -15.1 .0 -135.3 -112.8 -10.2 -58.1 -89.8 -144.7 -232.9 -375.0
WACC, % 18.13 18.13 18.13 18.13 18.13 18.13 18.13 18.13 18.13 18.13
PV UFCF
SUM PV UFCF -484.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -382
Terminal Value -2,372
Present Terminal Value -1,031
Enterprise Value -1,515
Net Debt 17
Equity Value -1,533
Diluted Shares Outstanding, MM 16
Equity Value Per Share -97.87

What You Will Get

  • Pre-Filled Financial Model: Mawson Infrastructure Group's (MIGI) actual data allows for accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Instant Calculations: Automatic updates provide real-time results as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for adaptability, enabling repeated application for comprehensive forecasts.

Key Features

  • Real-Time MIGI Data: Pre-filled with Mawson Infrastructure Group's historical performance metrics and future projections.
  • Comprehensive Customization Options: Modify parameters such as revenue growth, operational margins, discount rates, tax implications, and capital investments.
  • Adaptive Valuation Framework: Instantaneous recalculations of Net Present Value (NPV) and intrinsic value in response to your adjustments.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate distinct valuation results.
  • Intuitive User Interface: Designed for ease of use, catering to both industry professionals and newcomers.

How It Works

  • Download: Get the pre-built Excel file featuring Mawson Infrastructure Group, Inc. (MIGI) financial data.
  • Customize: Tailor forecasts, such as revenue growth, EBITDA %, and WACC to your needs.
  • Update Automatically: Enjoy real-time updates for intrinsic value and NPV calculations.
  • Test Scenarios: Generate various projections and instantly compare results.
  • Make Decisions: Leverage the valuation insights to shape your investment strategy.

Why Choose This Calculator for Mawson Infrastructure Group, Inc. (MIGI)?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis needs.
  • Real-Time Calculations: Observe immediate updates to Mawson's valuation as you change inputs.
  • Pre-Loaded Data: Comes with Mawson's actual financial metrics for swift assessments.
  • Relied Upon by Experts: Favored by investors and analysts for informed decision-making.

Who Should Use Mawson Infrastructure Group, Inc. (MIGI)?

  • Investors: Leverage advanced insights to make informed decisions in the infrastructure sector.
  • Financial Analysts: Streamline your analysis with tailored financial models specific to the industry.
  • Consultants: Easily modify resources for impactful client presentations or strategic reports.
  • Infrastructure Enthusiasts: Enhance your knowledge of infrastructure investment strategies with real-case scenarios.
  • Educators and Students: Utilize it as a hands-on resource in courses related to finance and infrastructure.

What the Template Contains

  • Preloaded MIGI Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.