Sunnova Energy International Inc. (NOVA) 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
Sunnova Energy International Inc. (NOVA) Bundle
Evaluate the financial outlook of Sunnova Energy International Inc. (NOVA) like an expert! This (NOVA) DCF Calculator comes with pre-filled financial data and offers full flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your predictions.
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 | 131.6 | 160.8 | 241.8 | 557.7 | 720.7 | 1,084.2 | 1,631.2 | 2,454.0 | 3,692.0 | 5,554.6 |
| Revenue Growth, % | 0 | 22.24 | 50.32 | 130.69 | 29.22 | 50.45 | 50.45 | 50.45 | 50.45 | 50.45 |
| EBITDA | 28.0 | -87.0 | 76.0 | 118.0 | 50.3 | 58.1 | 87.4 | 131.5 | 197.9 | 297.8 |
| EBITDA, % | 21.32 | -54.07 | 31.42 | 21.16 | 6.98 | 5.36 | 5.36 | 5.36 | 5.36 | 5.36 |
| Depreciation | 49.4 | 66.1 | 107.0 | 136.6 | 181.8 | 374.2 | 563.0 | 847.1 | 1,274.4 | 1,917.3 |
| Depreciation, % | 37.52 | 41.1 | 44.24 | 24.5 | 25.23 | 34.52 | 34.52 | 34.52 | 34.52 | 34.52 |
| EBIT | -21.3 | -153.1 | -31.0 | -18.6 | -131.5 | -316.1 | -475.6 | -715.5 | -1,076.5 | -1,619.5 |
| EBIT, % | -16.2 | -95.17 | -12.82 | -3.34 | -18.25 | -29.16 | -29.16 | -29.16 | -29.16 | -29.16 |
| Total Cash | 83.5 | 209.9 | 243.1 | 360.3 | 212.8 | 775.4 | 1,166.6 | 1,755.1 | 2,640.5 | 3,972.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 33.1 | 34.3 | 144.0 | 366.2 | 485.7 | 518.4 | 780.0 | 1,173.5 | 1,765.4 | 2,656.1 |
| Account Receivables, % | 25.13 | 21.31 | 59.56 | 65.67 | 67.4 | 47.82 | 47.82 | 47.82 | 47.82 | 47.82 |
| Inventories | 43.7 | 102.6 | 128.0 | 152.1 | 148.6 | 429.1 | 645.5 | 971.1 | 1,461.1 | 2,198.1 |
| Inventories, % | 33.26 | 63.79 | 52.93 | 27.28 | 20.62 | 39.57 | 39.57 | 39.57 | 39.57 | 39.57 |
| Accounts Payable | 36.2 | 39.9 | 55.0 | 116.1 | 355.8 | 315.0 | 474.0 | 713.1 | 1,072.8 | 1,614.0 |
| Accounts Payable, % | 27.51 | 24.82 | 22.76 | 20.82 | 49.37 | 29.06 | 29.06 | 29.06 | 29.06 | 29.06 |
| Capital Expenditure | -430.8 | -578.4 | -554.5 | -868.2 | -1,832.7 | -1,084.2 | -1,631.2 | -2,454.0 | -3,692.0 | -5,554.6 |
| Capital Expenditure, % | -327.48 | -359.64 | -229.38 | -155.68 | -254.31 | -100 | -100 | -100 | -100 | -100 |
| Tax Rate, % | 16.98 | 16.98 | 16.98 | 16.98 | 16.98 | 16.98 | 16.98 | 16.98 | 16.98 | 16.98 |
| EBITAT | -23.1 | -125.5 | -29.1 | -23.8 | -109.2 | -290.1 | -436.4 | -656.6 | -987.8 | -1,486.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -445.1 | -694.1 | -596.6 | -940.7 | -1,636.4 | -1,354.0 | -1,823.6 | -2,743.6 | -4,127.7 | -6,210.0 |
| WACC, % | 5.48 | 4.63 | 5.19 | 5.48 | 4.68 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -13,532.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -6,334 | |||||||||
| Terminal Value | -204,926 | |||||||||
| Present Terminal Value | -159,872 | |||||||||
| Enterprise Value | -173,404 | |||||||||
| Net Debt | 7,306 | |||||||||
| Equity Value | -180,709 | |||||||||
| Diluted Shares Outstanding, MM | 118 | |||||||||
| Equity Value Per Share | -1,526.97 |
What You Will Get
- Real NOVA Financial Data: Pre-filled with Sunnova Energy’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 Sunnova Energy’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
- Customizable Energy Forecasts: Adjust essential inputs such as solar energy production estimates, operational costs, and market growth rates.
- Instant DCF Valuation: Provides immediate calculations of intrinsic value, NPV, and other financial metrics.
- Industry-Leading Precision: Utilizes Sunnova's real-world performance data for accurate valuation results.
- Effortless Scenario Testing: Easily evaluate various assumptions and analyze the resulting impacts.
- Efficiency Booster: Streamlines the valuation process, removing the need for complex model creation from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Sunnova Energy's pre-filled financial data and forecasts.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify assumptions.
- Step 5: Evaluate the outputs and leverage the results for investment decisions.
Why Choose Sunnova Energy International Inc. (NOVA)?
- Save Time: Quickly access solar energy solutions without lengthy research – we provide everything you need.
- Enhance Efficiency: Our innovative technology maximizes energy production and minimizes costs.
- Fully Customizable: Adapt our services to fit your specific energy needs and preferences.
- Transparent Insights: Easy-to-understand data and reports help you track your energy performance.
- Trusted by Industry Leaders: Our solutions are designed for those who prioritize sustainability and reliability.
Who Should Use This Product?
- Renewable Energy Investors: Develop comprehensive valuation models for assessing investments in Sunnova Energy (NOVA).
- Energy Sector Analysts: Evaluate market trends and valuation scenarios to inform strategic decisions.
- Consultants and Advisors: Offer clients precise valuation insights for Sunnova Energy (NOVA) and the broader renewable energy market.
- Students and Educators: Utilize real-world data to enhance learning and teaching in energy finance and modeling.
- Sustainable Energy Advocates: Gain insights into how companies like Sunnova Energy (NOVA) are valued within the green energy sector.
What the Template Contains
- Pre-Filled DCF Model: Sunnova Energy International Inc.’s (NOVA) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Sunnova’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.