VerifyMe, Inc. (VRME) DCF Valuation

VerifyMe, Inc. (VRME) 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

VerifyMe, Inc. (VRME) 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:

Explore the financial prospects of VerifyMe, Inc. (VRME) with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and expenses to determine the intrinsic value of VerifyMe, Inc. (VRME) and enhance your investment approach.


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 .2 .3 .9 19.6 25.3 42.4 70.9 118.7 198.6 332.4
Revenue Growth, % 0 40.14 152.77 2157.9 29.31 67.36 67.36 67.36 67.36 67.36
EBITDA -2.4 -3.4 -4.7 -13.5 -1.8 -31.9 -53.4 -89.3 -149.4 -250.1
EBITDA, % -971.05 -1004.08 -543.71 -69.17 -7.09 -75.25 -75.25 -75.25 -75.25 -75.25
Depreciation .0 .1 .1 .8 1.1 5.5 9.1 15.3 25.6 42.9
Depreciation, % 14.01 28.57 13.49 3.93 4.48 12.9 12.9 12.9 12.9 12.9
EBIT -2.4 -3.5 -4.8 -14.3 -2.9 -32.6 -54.5 -91.3 -152.8 -255.7
EBIT, % -985.06 -1032.65 -557.21 -73.1 -11.57 -76.93 -76.93 -76.93 -76.93 -76.93
Total Cash .3 7.9 9.4 3.4 3.1 27.9 46.7 78.2 130.9 219.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .1 .0 .3 5.6 4.3
Account Receivables, % 33.1 9.04 34.26 28.78 16.98
Inventories .0 .1 .1 .1 .0 2.9 4.9 8.2 13.8 23.0
Inventories, % 12.32 15.74 6 0.41377 0.15012 6.93 6.93 6.93 6.93 6.93
Accounts Payable .4 .4 .3 3.9 3.3 23.1 38.6 64.6 108.2 181.1
Accounts Payable, % 172.42 111.66 39.33 19.98 13.08 54.48 54.48 54.48 54.48 54.48
Capital Expenditure -.3 -.1 -.3 -.3 .0 -14.2 -23.8 -39.8 -66.6 -111.5
Capital Expenditure, % -123.53 -36.44 -29.76 -1.41 -0.13827 -33.55 -33.55 -33.55 -33.55 -33.55
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -2.5 -4.8 -16.3 -14.4 -2.9 -32.6 -54.5 -91.3 -152.8 -255.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2.4 -4.8 -16.7 -15.7 -1.1 -30.5 -62.6 -104.8 -175.3 -293.4
WACC, % 7.38 7.38 7.38 7.38 7.38 7.38 7.38 7.38 7.38 7.38
PV UFCF
SUM PV UFCF -504.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -299
Terminal Value -5,565
Present Terminal Value -3,899
Enterprise Value -4,403
Net Debt 0
Equity Value -4,403
Diluted Shares Outstanding, MM 10
Equity Value Per Share -450.85

What You Will Get

  • Comprehensive VRME Financials: Access both historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess VerifyMe's future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • 🔍 Real-Life VRME Financials: Pre-filled historical and projected data for VerifyMe, Inc. (VRME).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate VerifyMe’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize VerifyMe’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review VerifyMe, Inc.'s pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you adjust your assumptions.
  5. Step 5: Analyze the outputs and utilize the results for your investment decisions.

Why Choose VerifyMe, Inc. (VRME)?

  • Streamline Processes: Our platform eliminates the need for complex setups – it’s user-friendly and ready to go.
  • Enhance Reliability: Access to accurate data and innovative tools minimizes the risk of errors.
  • Completely Adaptable: Modify our solutions to align with your specific needs and strategic goals.
  • Intuitive Design: User-friendly interfaces and insightful analytics simplify decision-making.
  • Endorsed by Industry Leaders: Crafted for professionals who prioritize accuracy and functionality.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions regarding VerifyMe, Inc. (VRME) stock.
  • Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for VerifyMe, Inc. (VRME).
  • Consultants: Provide clients with expert valuation insights on VerifyMe, Inc. (VRME) efficiently and accurately.
  • Business Owners: Learn how companies like VerifyMe, Inc. (VRME) are valued to inform your own business strategies.
  • Finance Students: Explore valuation techniques through practical applications using data from VerifyMe, Inc. (VRME).

What the Template Contains

  • Pre-Filled DCF Model: VerifyMe, Inc.'s (VRME) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to VerifyMe, Inc. (VRME).
  • Financial Ratios: Evaluate VerifyMe, Inc.'s (VRME) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios for VerifyMe, Inc. (VRME).
  • Financial Statements: Annual and quarterly reports for VerifyMe, Inc. (VRME) to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results for VerifyMe, Inc. (VRME).

No products were found matching.