Wrap Technologies, Inc. (WRAP) DCF Valuation

Wrap Technologies, Inc. (WRAP) 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

Wrap Technologies, Inc. (WRAP) 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:

Gain insights into your Wrap Technologies, Inc. (WRAP) valuation analysis with our state-of-the-art DCF Calculator! Preloaded with authentic (WRAP) data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of Wrap Technologies, Inc.


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 .7 3.9 7.7 8.0 6.1 8.8 12.7 18.3 26.4 38.1
Revenue Growth, % 0 466.02 95.97 4.14 -23.8 44.08 44.08 44.08 44.08 44.08
EBITDA -8.6 -12.9 -23.9 -17.0 -17.9 -8.8 -12.7 -18.3 -26.4 -38.1
EBITDA, % -1229.46 -327.43 -308.99 -210.81 -291.85 -100 -100 -100 -100 -100
Depreciation .1 .3 .6 .9 .8 1.0 1.4 2.1 3.0 4.3
Depreciation, % 18.23 7.23 7.34 10.72 13.42 11.39 11.39 11.39 11.39 11.39
EBIT -8.7 -13.2 -24.4 -17.8 -18.7 -8.8 -12.7 -18.3 -26.4 -38.1
EBIT, % -1247.68 -334.66 -316.33 -221.53 -305.27 -100 -100 -100 -100 -100
Total Cash 17.0 41.6 34.9 19.3 11.5 8.8 12.7 18.3 26.4 38.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .2 1.9 3.9 2.8 3.0
Account Receivables, % 28.04 47.44 49.93 35.16 49.32
Inventories 2.2 2.7 1.6 4.0 5.8 5.9 8.4 12.2 17.5 25.2
Inventories, % 322.13 67.32 20.26 49.39 94.47 66.29 66.29 66.29 66.29 66.29
Accounts Payable .4 1.2 1.8 1.4 1.1 2.6 3.8 5.4 7.8 11.3
Accounts Payable, % 58.41 31.24 23.02 17.63 18.1 29.68 29.68 29.68 29.68 29.68
Capital Expenditure -.4 -.9 -1.9 -.4 -.6 -2.1 -3.0 -4.3 -6.2 -8.9
Capital Expenditure, % -53.25 -23.38 -25 -5.33 -10.16 -23.42 -23.42 -23.42 -23.42 -23.42
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -8.7 -13.1 -24.4 -17.6 -18.7 -8.8 -12.7 -18.3 -26.3 -37.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -11.0 -15.0 -26.1 -18.9 -20.8 -9.1 -17.3 -24.9 -35.8 -51.6
WACC, % 11.38 11.37 11.38 11.37 11.38 11.37 11.37 11.37 11.37 11.37
PV UFCF
SUM PV UFCF -93.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -53
Terminal Value -562
Present Terminal Value -328
Enterprise Value -421
Net Debt -2
Equity Value -420
Diluted Shares Outstanding, MM 42
Equity Value Per Share -9.92

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Wrap Technologies, Inc.'s (WRAP) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template automatically calculates Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for testing projections, validating strategies, and enhancing efficiency.

Key Features

  • Customizable Financial Inputs: Adjust essential metrics such as revenue projections, profit margins, and investment expenses.
  • Instant DCF Valuation: Provides immediate calculations for intrinsic value, net present value (NPV), and additional financial metrics.
  • High Precision Results: Leverages Wrap Technologies' actual financial data for accurate valuation analyses.
  • Effortless Scenario Testing: Easily explore various assumptions and evaluate their impacts on outcomes.
  • Efficiency Booster: Streamlines the valuation process, removing the necessity to create intricate models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Wrap Technologies, Inc. (WRAP) data.
  • Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Immediately view updated results, including Wrap Technologies' intrinsic value.
  • Step 5: Make informed investment choices or create reports based on the outputs.

Why Choose This Calculator for Wrap Technologies, Inc. (WRAP)?

  • Accurate Data: Utilize real financials from Wrap Technologies for trustworthy valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Built-in calculations save you the effort of starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants focusing on WRAP.
  • User-Friendly: Easy-to-navigate design and clear instructions ensure accessibility for all users.

Who Should Use This Product?

  • Investors: Evaluate Wrap Technologies’ valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation workflows and assess financial forecasts.
  • Startup Founders: Gain insights into how companies like Wrap Technologies are valued in the market.
  • Consultants: Provide detailed valuation analyses and reports for clients in the tech sector.
  • Students and Educators: Utilize current market data to learn and teach valuation methodologies.

What the Template Contains

  • Pre-Filled Data: Includes Wrap Technologies, Inc.'s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Wrap Technologies, Inc.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.