Blackboxstocks Inc. (BLBX) DCF Valuation

Blackboxstocks Inc. (BLBX) 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

Blackboxstocks Inc. (BLBX) 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 Blackboxstocks Inc. (BLBX) valuation with this customizable DCF Calculator! Featuring real Blackboxstocks Inc. (BLBX) financials and adjustable forecast inputs, you can test scenarios and uncover Blackboxstocks Inc. (BLBX) 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 1.1 3.4 6.1 5.0 3.1 4.1 5.4 7.0 9.2 12.1
Revenue Growth, % 0 216.93 81.51 -18.87 -37.37 31.32 31.32 31.32 31.32 31.32
EBITDA -1.1 -.4 -2.2 -4.9 -5.3 -2.8 -3.7 -4.9 -6.4 -8.4
EBITDA, % -106.2 -11.87 -36.21 -97.84 -169.16 -69.18 -69.18 -69.18 -69.18 -69.18
Depreciation .0 .0 .0 .0 .0 .0 .0 .1 .1 .1
Depreciation, % 1.71 0.38259 0.32264 0.45831 1.4 0.8537 0.8537 0.8537 0.8537 0.8537
EBIT -1.1 -.4 -2.2 -4.9 -5.3 -2.8 -3.7 -4.9 -6.4 -8.4
EBIT, % -107.9 -12.26 -36.53 -98.3 -170.56 -69.42 -69.42 -69.42 -69.42 -69.42
Total Cash .0 1.0 10.4 3.6 .5 1.8 2.4 3.1 4.1 5.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .1 .0
Account Receivables, % 0.54067 0.53421 0.30406 1.2 0.58634
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % -0.92445 0.52444 0.22196 0.31183 0.11153 0.04906143 0.04906143 0.04906143 0.04906143 0.04906143
Accounts Payable .6 .4 .6 .7 .8 1.0 1.3 1.7 2.2 2.9
Accounts Payable, % 59.51 10.47 9.58 14.72 27.12 24.28 24.28 24.28 24.28 24.28
Capital Expenditure .0 .0 -.1 -.1 .0 .0 .0 .0 .0 -.1
Capital Expenditure, % -0.14935 -0.03857389 -1.05 -1.33 -0.08386923 -0.52942 -0.52942 -0.52942 -0.52942 -0.52942
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -1.4 -1.0 -2.6 -5.2 -5.3 -2.8 -3.7 -4.9 -6.4 -8.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -.7 -1.4 -2.4 -5.1 -5.1 -2.7 -3.4 -4.5 -5.9 -7.7
WACC, % 5.45 5.45 5.45 5.45 5.45 5.45 5.45 5.45 5.45 5.45
PV UFCF
SUM PV UFCF -20.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -8
Terminal Value -228
Present Terminal Value -175
Enterprise Value -195
Net Debt 0
Equity Value -195
Diluted Shares Outstanding, MM 3
Equity Value Per Share -60.45

What You Will Get

  • Real BLBX Financial Data: Pre-filled with Blackboxstocks Inc.'s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Blackboxstocks Inc.'s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Market Data: Gain access to precise, pre-loaded historical performance and future forecasts for Blackboxstocks Inc. (BLBX).
  • Flexible Analysis Parameters: Modify highlighted fields such as volatility, trading volumes, and price targets.
  • Real-Time Analytics: Instant updates to key metrics, including risk assessments and market trends.
  • User-Friendly Interface: Intuitive graphs and summaries that make understanding your investment insights straightforward.
  • Designed for All Users: A clear, accessible design tailored for traders, analysts, and financial advisors.

How It Works

  • Download: Obtain the pre-configured Excel file containing Blackboxstocks Inc.'s (BLBX) financial data.
  • Customize: Modify forecasts 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 projections and instantly compare the results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose Blackboxstocks Inc. (BLBX)?

  • Save Time: Access advanced analytics without the hassle of building models from the ground up.
  • Enhance Accuracy: Utilize precise market data and sophisticated algorithms to minimize valuation errors.
  • Fully Customizable: Adapt the platform to meet your specific trading strategies and market insights.
  • Easy to Navigate: User-friendly interface and visualizations simplify data interpretation.
  • Endorsed by Professionals: A go-to tool for traders who prioritize accuracy and efficiency.

Who Should Use This Product?

  • Investors: Evaluate Blackboxstocks Inc.’s (BLBX) market performance before making investment decisions.
  • CFOs and Financial Analysts: Enhance financial modeling and valuation assessments for better insights.
  • Startup Founders: Understand the valuation strategies of innovative companies like Blackboxstocks Inc.
  • Consultants: Provide comprehensive valuation analyses and reports for your clients.
  • Students and Educators: Utilize real-time data to teach and learn about valuation methodologies.

What the Template Contains

  • Preloaded BLBX 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.