SRAX, Inc. (SRAX) DCF Valuation

SRAX, Inc. (SRAX) 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

SRAX, Inc. (SRAX) 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:

Evaluate SRAX, Inc. (SRAX) financial outlook like an expert! This (SRAX) DCF Calculator provides you with pre-filled financial data and full flexibility to modify revenue growth, WACC, margins, and other essential assumptions to match your projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2018		 AY2
2019		 AY3
2020		 AY4
2021		 AY5
2022		 FY1
2023		 FY2
2024		 FY3
2025		 FY4
2026		 FY5
2027
Revenue 9.9 3.6 8.6 28.6 27.9 37.2 49.6 66.2 88.4 118.0
Revenue Growth, % 0 -63.73 141.27 230.17 -2.42 33.46 33.46 33.46 33.46 33.46
EBITDA 12.6 -15.0 2.9 -5.1 -26.7 -6.0 -8.0 -10.6 -14.2 -19.0
EBITDA, % 127.2 -417.69 33.29 -17.79 -95.84 -16.07 -16.07 -16.07 -16.07 -16.07
Depreciation .8 1.2 .8 .9 .5 4.0 5.4 7.2 9.6 12.8
Depreciation, % 7.77 32.48 8.93 3.22 1.96 10.87 10.87 10.87 10.87 10.87
EBIT 11.8 -16.1 2.1 -6.0 -27.2 -7.0 -9.4 -12.5 -16.7 -22.3
EBIT, % 119.43 -450.17 24.37 -21.01 -97.8 -18.89 -18.89 -18.89 -18.89 -18.89
Total Cash 2.8 .0 8.9 21.2 7.9 17.3 23.0 30.7 41.0 54.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.8 .8 1.4 1.7 .7
Account Receivables, % 18.51 22.46 16.29 5.83 2.68
Inventories .5 .7 .0 .4 .0 1.9 2.6 3.5 4.6 6.2
Inventories, % 4.72 19.95 0 1.51 0 5.24 5.24 5.24 5.24 5.24
Accounts Payable 2.5 1.7 1.9 1.9 7.5 9.6 12.8 17.1 22.8 30.4
Accounts Payable, % 25.48 47.66 21.97 6.79 26.84 25.75 25.75 25.75 25.75 25.75
Capital Expenditure -1.0 -1.4 -1.2 -.9 -.4 -5.0 -6.7 -8.9 -11.9 -15.9
Capital Expenditure, % -10.55 -38.09 -13.94 -3.04 -1.58 -13.44 -13.44 -13.44 -13.44 -13.44
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT 45.7 -16.8 2.1 -6.0 -27.2 -7.0 -9.4 -12.5 -16.7 -22.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 45.7 -17.1 2.0 -6.6 -20.3 -12.0 -9.7 -13.0 -17.3 -23.1
WACC, % 38.32 38.32 38.32 38.32 38.32 38.32 38.32 38.32 38.32 38.32
PV UFCF
SUM PV UFCF -28.0
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) -23
Terminal Value -61
Present Terminal Value -12
Enterprise Value -40
Net Debt 7
Equity Value -47
Diluted Shares Outstanding, MM 26
Equity Value Per Share -1.78

What You Will Get

  • Real SRAX Financial Data: Pre-filled with SRAX’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 SRAX’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

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for SRAX, Inc. (SRAX).
  • WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Assumptions: Adjust growth projections, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for SRAX, Inc. (SRAX).
  • Interactive Dashboard and Charts: Visual representations highlight key valuation metrics for straightforward analysis.

How It Works

  • Step 1: Download the prebuilt Excel template with SRAX, Inc.'s (SRAX) data included.
  • Step 2: Explore the pre-filled sheets to understand the key performance indicators.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including SRAX, Inc.'s (SRAX) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator for SRAX, Inc. (SRAX)?

  • Accurate Data: Up-to-date SRAX financials provide trustworthy valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Built-in calculations save you from starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the financial sector.
  • User-Friendly: Easy-to-navigate design and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Investors: Accurately assess SRAX, Inc.'s (SRAX) fair value to inform investment choices.
  • CFOs: Utilize a high-quality DCF model for thorough financial reporting and analysis.
  • Consultants: Easily customize the template for client valuation reports.
  • Entrepreneurs: Acquire knowledge of financial modeling techniques employed by leading companies.
  • Educators: Implement it as a resource to illustrate valuation methods in the classroom.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for SRAX, Inc. (SRAX).
  • Real-World Data: SRAX's historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into SRAX's performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to SRAX.
  • Dashboard with Visual Outputs: Engaging charts and tables for clear, actionable results regarding SRAX, Inc. (SRAX).

No products were found matching.