Where Food Comes From, Inc. (WFCF) DCF Valuation

Where Food Comes From, Inc. (WFCF) 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

Where Food Comes From, Inc. (WFCF) 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:

Streamline your analysis and improve precision with our WFCF (Where Food Comes From, Inc.) DCF Calculator! Utilizing real data from the company and customizable assumptions, this tool empowers you to forecast, evaluate, and assess WFCF like an expert investor.


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 20.8 20.1 21.9 24.8 25.1 26.4 27.8 29.2 30.6 32.2
Revenue Growth, % 0 -3.36 9.24 13.28 1.17 5.08 5.08 5.08 5.08 5.08
EBITDA 2.4 2.9 3.1 3.5 3.3 3.6 3.7 3.9 4.1 4.3
EBITDA, % 11.55 14.23 14.14 14.2 13.25 13.48 13.48 13.48 13.48 13.48
Depreciation 1.1 1.0 .8 .7 .6 1.0 1.1 1.1 1.2 1.2
Depreciation, % 5.28 4.97 3.64 2.86 2.52 3.85 3.85 3.85 3.85 3.85
EBIT 1.3 1.9 2.3 2.8 2.7 2.5 2.7 2.8 2.9 3.1
EBIT, % 6.27 9.26 10.5 11.35 10.73 9.62 9.62 9.62 9.62 9.62
Total Cash 2.9 4.4 5.4 4.4 2.6 4.7 4.9 5.2 5.4 5.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2.5 2.5 2.2 2.2 2.1
Account Receivables, % 12.11 12.49 9.93 8.74 8.47
Inventories .0 .0 .8 .9 1.1 .6 .6 .7 .7 .7
Inventories, % 0.000004813613 0 3.5 3.57 4.41 2.3 2.3 2.3 2.3 2.3
Accounts Payable 1.0 .6 .4 .6 .6 .8 .8 .9 .9 1.0
Accounts Payable, % 4.92 3.23 2.04 2.58 2.26 3.01 3.01 3.01 3.01 3.01
Capital Expenditure -.4 -.5 -.2 -.3 -.1 -.4 -.4 -.4 -.4 -.4
Capital Expenditure, % -1.78 -2.31 -0.97118 -1.07 -0.58882 -1.34 -1.34 -1.34 -1.34 -1.34
Tax Rate, % 29.79 29.79 29.79 29.79 29.79 29.79 29.79 29.79 29.79 29.79
EBITAT .9 1.4 1.9 2.0 1.9 1.9 2.0 2.1 2.2 2.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF .1 1.6 1.8 2.5 2.1 2.7 2.5 2.7 2.8 2.9
WACC, % 6.77 6.78 6.8 6.78 6.78 6.78 6.78 6.78 6.78 6.78
PV UFCF
SUM PV UFCF 11.1
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 3
Terminal Value 110
Present Terminal Value 79
Enterprise Value 90
Net Debt 0
Equity Value 90
Diluted Shares Outstanding, MM 6
Equity Value Per Share 16.21

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-loaded financial data for WFCF (Where Food Comes From, Inc.).
  • Actual Market Data: Historical figures and future projections (highlighted in the yellow cells).
  • Adjustable Forecasts: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect WFCF's valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Interface: Organized for clarity and simplicity, complete with step-by-step guidance.

Key Features

  • Customizable Input Variables: Adjust essential metrics such as sales growth, profit margins, and operational expenses.
  • Instant DCF Valuation: Provides immediate calculations of intrinsic value, NPV, and additional financial metrics.
  • High-Precision Accuracy: Leverages Where Food Comes From, Inc.'s (WFCF) actual financial data for reliable valuation results.
  • Streamlined Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

  • Download: Obtain the pre-formatted Excel file containing Where Food Comes From, Inc.'s (WFCF) financial data.
  • Customize: Tailor forecasts such as revenue growth, EBITDA %, and WACC to your preferences.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment approach.

Why Choose Where Food Comes From, Inc. (WFCF)?

  • Enhance Transparency: Gain insights into the origin of your food products with our comprehensive tracking.
  • Boost Consumer Trust: Reliable certification processes help build confidence in food sourcing.
  • Fully Customizable Solutions: Tailor our services to meet your specific food safety and quality assurance needs.
  • Data-Driven Insights: Utilize clear reporting and analytics to make informed decisions.
  • Industry Expertise: Trusted by leading brands, we prioritize quality and compliance in the food supply chain.

Who Should Use This Product?

  • Investors: Accurately evaluate Where Food Comes From, Inc.'s (WFCF) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial analysis and reporting related to WFCF.
  • Consultants: Efficiently customize the template for valuation reports tailored to clients interested in WFCF.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies in the food industry.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to WFCF.

What the Template Contains

  • Preloaded WFCF 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.