AgriFORCE Growing Systems Ltd. (AGRI) DCF Valuation

AgriFORCE Growing Systems Ltd. (AGRI) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

AgriFORCE Growing Systems Ltd. (AGRI) 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:

Looking to assess AgriFORCE Growing Systems Ltd. intrinsic value? Our AGRI DCF Calculator integrates real-world data with extensive customization features, enabling you to adjust forecasts and enhance your investment strategies.


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 .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Revenue Growth, % 0 0 0 0 0 0 0 0 0 0
EBITDA -5.1 -3.3 -6.1 -12.5 -3.1 .0 .0 .0 .0 .0
EBITDA, % 100 100 100 100 -18979.61 60 60 60 60 60
Depreciation .0 .0 .0 .0 .7 .0 .0 .0 .0 .0
Depreciation, % 100 100 100 100 4175.69 100 100 100 100 100
EBIT -5.1 -3.3 -6.2 -12.5 -3.8 .0 .0 .0 .0 .0
EBIT, % 100 100 100 100 -23155.3 60 60 60 60 60
Total Cash 2.2 .7 7.8 2.3 3.9 .0 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 100 100 100 100 189.54
Inventories .0 .2 .2 .5 .0 .0 .0 .0 .0 .0
Inventories, % 100 100 100 100 238.66 100 100 100 100 100
Accounts Payable .9 1.0 .6 .5 .6 .0 .0 .0 .0 .0
Accounts Payable, % 100 100 100 100 3550.94 100 100 100 100 100
Capital Expenditure -1.3 -.2 -1.0 -.7 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 100 100 100 100 0 0 0 0 0 0
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -5.1 -3.2 -6.6 -9.2 -3.8 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -5.6 -3.4 -8.1 -10.2 -2.5 -.5 .0 .0 .0 .0
WACC, % 114.76 110.43 114.76 85.07 114.76 107.96 107.96 107.96 107.96 107.96
PV UFCF
SUM PV UFCF -.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value 0
Net Debt 0
Equity Value 0
Diluted Shares Outstanding, MM 1
Equity Value Per Share -0.41

What You Will Get

  • Real AgriFORCE Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for AgriFORCE Growing Systems Ltd. (AGRI).
  • Full Customization: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
  • Instant Valuation Updates: Automatic recalculations to evaluate the impact of changes on AgriFORCE's fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections tailored to AgriFORCE (AGRI).
  • Time-Saving and Accurate: Avoid building models from the ground up while ensuring precision and flexibility in your assessments.

Key Features

  • Customizable Growth Inputs: Adjust essential parameters such as crop yield projections, operational costs, and capital investments.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and other financial metrics in real-time.
  • High Precision Analytics: Leverages AgriFORCE's real-world agricultural data for accurate valuation results.
  • Simplified Scenario Testing: Easily evaluate various agricultural strategies and their potential impacts.
  • Efficiency Booster: Streamline the valuation process without the need for intricate model development.

How It Works

  • Download: Obtain the pre-configured Excel file featuring AgriFORCE Growing Systems Ltd.'s (AGRI) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC to suit your analysis.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you make changes.
  • Test Scenarios: Generate various forecasts and evaluate results immediately.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Choose AgriFORCE Growing Systems Ltd. (AGRI)?

  • Innovation: Cutting-edge agricultural technology for enhanced productivity.
  • Sustainability: Committed to environmentally friendly farming practices.
  • Efficiency: Solutions designed to optimize resource use and reduce waste.
  • Expertise: Backed by a team of industry professionals with extensive knowledge.
  • User-Centric: Tailored solutions that cater to the unique needs of farmers and growers.

Who Should Use This Product?

  • Agricultural Investors: Make informed decisions about investing in AgriFORCE Growing Systems Ltd. (AGRI).
  • Agronomy Analysts: Enhance research efforts with comprehensive data and analysis tools.
  • Consultants: Provide clients with expert insights on agricultural innovations and market trends.
  • Farm Owners: Gain a deeper understanding of how companies like AgriFORCE are transforming agricultural practices.
  • Students in Agriculture: Explore industry-specific insights and methodologies using real-world examples.

What the Template Contains

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

No products were found matching.