Beam Global (BEEM) DCF Valuation

Beam Global (BEEM) 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

Beam Global (BEEM) 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:

Simplify Beam Global (BEEM) valuation with this customizable DCF Calculator! Featuring real Beam Global (BEEM) financials and adjustable forecast inputs, you can test scenarios and uncover Beam Global (BEEM) fair value in minutes.


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 5.1 6.2 9.0 22.0 67.4 112.2 187.0 311.5 519.0 864.8
Revenue Growth, % 0 21.49 44.96 144.33 206.22 66.61 66.61 66.61 66.61 66.61
EBITDA -3.2 -5.2 -6.5 -18.6 -14.2 -72.4 -120.7 -201.1 -335.0 -558.2
EBITDA, % -62.09 -83.34 -71.87 -84.38 -21.04 -64.55 -64.55 -64.55 -64.55 -64.55
Depreciation .0 .0 .1 1.1 1.9 2.4 4.0 6.7 11.1 18.5
Depreciation, % 0.79232 0.65945 1.39 5.09 2.76 2.14 2.14 2.14 2.14 2.14
EBIT -3.2 -5.2 -6.6 -19.7 -16.0 -74.8 -124.7 -207.7 -346.1 -576.7
EBIT, % -62.89 -84 -73.26 -89.47 -23.81 -66.68 -66.68 -66.68 -66.68 -66.68
Total Cash 3.8 26.7 21.9 1.7 10.4 67.0 111.6 185.9 309.7 516.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .8 1.8 3.9 4.4 16.1
Account Receivables, % 14.99 28.77 42.81 20.14 23.84
Inventories 1.8 1.1 1.6 12.2 11.9 32.5 54.2 90.3 150.5 250.7
Inventories, % 36.07 17.6 17.9 55.68 17.72 28.99 28.99 28.99 28.99 28.99
Accounts Payable .5 .7 1.6 2.9 9.7 14.8 24.7 41.2 68.6 114.3
Accounts Payable, % 9.49 11.72 17.41 13.03 14.45 13.22 13.22 13.22 13.22 13.22
Capital Expenditure -.1 -.4 -.6 -1.0 -1.1 -4.6 -7.7 -12.8 -21.3 -35.5
Capital Expenditure, % -2.14 -5.78 -6.47 -4.55 -1.57 -4.1 -4.1 -4.1 -4.1 -4.1
Tax Rate, % -0.07477568 -0.07477568 -0.07477568 -0.07477568 -0.07477568 -0.07477568 -0.07477568 -0.07477568 -0.07477568 -0.07477568
EBITAT -3.2 -5.2 -6.6 -19.7 -16.0 -74.8 -124.7 -207.7 -346.1 -576.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -5.4 -5.6 -8.8 -29.5 -19.7 -105.8 -159.7 -266.0 -443.2 -738.4
WACC, % 11.63 11.63 11.63 11.63 11.63 11.63 11.63 11.63 11.63 11.63
PV UFCF
SUM PV UFCF -1,125.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -753
Terminal Value -7,825
Present Terminal Value -4,515
Enterprise Value -5,641
Net Debt -9
Equity Value -5,631
Diluted Shares Outstanding, MM 12
Equity Value Per Share -456.17

What You Will Get

  • Real BEEM Financials: Access to 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 automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Beam Global’s potential performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Innovative Energy Solutions: Offers cutting-edge renewable energy products for sustainable power generation.
  • Comprehensive EV Charging Infrastructure: Provides a robust network of electric vehicle charging stations with user-friendly access.
  • Customizable Energy Management: Tailor energy consumption and storage options to meet specific needs.
  • Real-Time Monitoring Tools: Track energy usage and performance metrics through an intuitive dashboard.
  • Data-Driven Insights: Leverage analytics to optimize energy efficiency and reduce operating costs.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based BEAM DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates Beam Global’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.

Why Choose This Calculator for Beam Global (BEEM)?

  • All-in-One Solution: Offers DCF, WACC, and financial ratio analyses seamlessly integrated.
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Beam Global’s intrinsic value and Net Present Value.
  • Ready-to-Use Data: Historical and projected data provide reliable starting points for analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Beam Global (BEEM) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Beam Global (BEEM).
  • Consultants: Deliver professional valuation insights on Beam Global (BEEM) to clients quickly and accurately.
  • Business Owners: Understand how companies like Beam Global (BEEM) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Beam Global (BEEM).

What the Template Contains

  • Pre-Filled DCF Model: Beam Global's financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Beam Global's 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.