Velocity Financial, Inc. (VEL) 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
Velocity Financial, Inc. (VEL) Bundle
Designed for accuracy, our (VEL) DCF Calculator enables you to evaluate Velocity Financial, Inc. valuation using real-world financial data and offers complete flexibility to modify all essential parameters for improved projections.
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 | 54.3 | 66.0 | 75.9 | 93.1 | 131.7 | 164.9 | 206.4 | 258.5 | 323.6 | 405.1 |
Revenue Growth, % | 0 | 21.57 | 15.03 | 22.66 | 41.52 | 25.19 | 25.19 | 25.19 | 25.19 | 25.19 |
EBITDA | .0 | .0 | .0 | 22.2 | .0 | 7.9 | 9.9 | 12.3 | 15.5 | 19.3 |
EBITDA, % | 0 | 0 | 0 | 23.88 | 0 | 4.78 | 4.78 | 4.78 | 4.78 | 4.78 |
Depreciation | 132.1 | 49.4 | 45.2 | 53.9 | 2.3 | 97.0 | 121.4 | 152.0 | 190.3 | 238.2 |
Depreciation, % | 243.53 | 74.86 | 59.57 | 57.89 | 1.74 | 58.81 | 58.81 | 58.81 | 58.81 | 58.81 |
EBIT | -132.1 | -49.4 | -45.2 | -31.7 | -2.3 | -89.1 | -111.6 | -139.7 | -174.9 | -218.9 |
EBIT, % | -243.53 | -74.86 | -59.57 | -34.01 | -1.74 | -54.04 | -54.04 | -54.04 | -54.04 | -54.04 |
Total Cash | 22.6 | 13.3 | 36.1 | 3,317.6 | 40.6 | 79.2 | 99.1 | 124.1 | 155.4 | 194.5 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 67.7 | 86.5 | 89.3 | 95.5 | 35.8 | 140.9 | 176.4 | 220.8 | 276.4 | 346.1 |
Account Receivables, % | 124.82 | 131.13 | 117.69 | 102.59 | 27.17 | 85.43 | 85.43 | 85.43 | 85.43 | 85.43 |
Inventories | 13.1 | 15.8 | 17.6 | 13.3 | .0 | 28.2 | 35.3 | 44.2 | 55.3 | 69.2 |
Inventories, % | 24.08 | 23.9 | 23.14 | 14.32 | 0 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 |
Accounts Payable | .0 | 63.4 | 92.2 | 91.5 | 122.0 | 127.6 | 159.8 | 200.0 | 250.4 | 313.5 |
Accounts Payable, % | 0 | 96.05 | 121.5 | 98.33 | 92.6 | 77.4 | 77.4 | 77.4 | 77.4 | 77.4 |
Capital Expenditure | -2.0 | -1.6 | -.3 | -.3 | -.2 | -2.3 | -2.9 | -3.6 | -4.5 | -5.7 |
Capital Expenditure, % | -3.69 | -2.38 | -0.43359 | -0.35026 | -0.13666 | -1.4 | -1.4 | -1.4 | -1.4 | -1.4 |
Tax Rate, % | 26.51 | 26.51 | 26.51 | 26.51 | 26.51 | 26.51 | 26.51 | 26.51 | 26.51 | 26.51 |
EBITAT | -90.0 | -38.0 | -33.2 | -22.9 | -1.7 | -64.9 | -81.3 | -101.7 | -127.4 | -159.4 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -40.6 | 51.7 | 35.9 | 28.0 | 103.9 | -97.8 | 26.8 | 33.6 | 42.1 | 52.7 |
WACC, % | 4.46 | 4.85 | 4.7 | 4.65 | 4.7 | 4.67 | 4.67 | 4.67 | 4.67 | 4.67 |
PV UFCF | ||||||||||
SUM PV UFCF | 37.3 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 54 | |||||||||
Terminal Value | 2,010 | |||||||||
Present Terminal Value | 1,600 | |||||||||
Enterprise Value | 1,637 | |||||||||
Net Debt | 3,801 | |||||||||
Equity Value | -2,164 | |||||||||
Diluted Shares Outstanding, MM | 34 | |||||||||
Equity Value Per Share | -62.77 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-populated financials for Velocity Financial, Inc. (VEL).
- Actual Financial Data: Access to historical performance data and forward-looking projections (highlighted in the yellow cells).
- Assumption Flexibility: Modify key forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect the valuation of Velocity Financial, Inc. (VEL).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Centric Design: Organized for clarity and ease of navigation, complete with step-by-step guidance.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as loan growth, interest rates, and operational costs.
- Instant Valuation Metrics: Provides real-time calculations for intrinsic value, NPV, and additional financial indicators.
- High-Precision Results: Leverages Velocity Financial's actual performance data for accurate valuation insights.
- Effortless Scenario Testing: Easily evaluate various assumptions and analyze different financial outcomes.
- Efficiency Booster: Streamline the valuation process without the hassle of constructing intricate models from the ground up.
How It Works
- Download: Obtain the pre-built Excel file featuring Velocity Financial, Inc.'s (VEL) financial data.
- Customize: Modify projections, including loan growth, interest margins, and cost of capital.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various forecasts and analyze results instantly.
- Make Decisions: Leverage the valuation insights to inform your investment approach.
Why Choose Velocity Financial, Inc. (VEL)?
- Reliable Insights: Utilize accurate financial data for dependable valuation outcomes.
- Flexible Options: Tailor crucial metrics such as growth expectations, discount rates, and tax assumptions to fit your analysis.
- Efficiency Boost: Built-in calculations save you time and effort, allowing you to focus on strategy.
- Expert-Level Resource: Crafted for investors, financial analysts, and business consultants.
- Easy to Navigate: User-friendly design with clear guidance ensures accessibility for everyone.
Who Should Use Velocity Financial, Inc. (VEL)?
- Finance Students: Discover financial modeling techniques and apply them with real-world data.
- Academics: Integrate advanced financial models into your research or teaching materials.
- Investors: Validate your investment strategies and evaluate the financial performance of Velocity Financial.
- Analysts: Enhance your analysis with a customizable financial model tailored for Velocity Financial.
- Small Business Owners: Learn how public companies like Velocity Financial are assessed and valued.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Velocity Financial, Inc. (VEL).
- Real-World Data: Velocity Financial’s historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into financial performance.
- Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Engaging charts and tables for clear, actionable insights.