Cuentas Inc. (CUEN) DCF Valuation

Cuentas Inc. (CUEN) 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

Cuentas Inc. (CUEN) 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:

Explore Cuentas Inc. (CUEN) financial potential with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate Cuentas Inc. (CUEN) intrinsic value and refine your investment approach.


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 1.0 .6 .6 3.0 2.3 2.6 2.9 3.2 3.5 3.9
Revenue Growth, % 0 -42.3 6.27 404.89 -21.64 10.58 10.58 10.58 10.58 10.58
EBITDA -2.1 -7.1 -10.2 -10.8 -6.1 -2.6 -2.9 -3.2 -3.5 -3.9
EBITDA, % -221.92 -1269.18 -1719.39 -359.05 -259.76 -100 -100 -100 -100 -100
Depreciation .0 1.8 1.8 1.8 .0 1.4 1.5 1.7 1.8 2.0
Depreciation, % 0.10341 322.76 305.4 60.55 0.63939 52.26 52.26 52.26 52.26 52.26
EBIT -2.1 -8.9 -12.0 -12.6 -6.1 -2.6 -2.9 -3.2 -3.5 -3.9
EBIT, % -222.03 -1591.94 -2024.79 -419.61 -260.4 -100 -100 -100 -100 -100
Total Cash .0 .2 6.6 .5 .2 .9 1.0 1.1 1.2 1.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .2 1.3
Account Receivables, % 0 0 1.85 6.98 55.41
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 1.5 2.4 .8 1.2 1.5 2.1 2.3 2.6 2.8 3.1
Accounts Payable, % 157.7 421.86 136.59 41.12 63.81 80.99 80.99 80.99 80.99 80.99
Capital Expenditure .0 .0 .0 .0 -.3 -.1 -.1 -.1 -.2 -.2
Capital Expenditure, % 0 0 -7.93 -0.2338 -13.38 -4.31 -4.31 -4.31 -4.31 -4.31
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -7.2 -10.2 -12.3 -19.0 -6.1 -2.6 -2.9 -3.2 -3.5 -3.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -5.7 -7.6 -12.1 -16.9 -7.2 .2 -1.3 -1.4 -1.6 -1.8
WACC, % 6.55 6.55 6.55 6.55 6.55 6.55 6.55 6.55 6.55 6.55
PV UFCF
SUM PV UFCF -4.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -2
Terminal Value -40
Present Terminal Value -29
Enterprise Value -34
Net Debt 0
Equity Value -33
Diluted Shares Outstanding, MM 2
Equity Value Per Share -14.44

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real CUEN financials.
  • Real-World Data: Historical data and forward-looking estimates (as displayed in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Quickly observe the effect of your inputs on Cuentas Inc.'s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as user growth, revenue streams, and operational expenses.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and various financial metrics.
  • High Precision Results: Leverages Cuentas Inc.'s (CUEN) real-world financial data for accurate valuation insights.
  • Effortless Scenario Testing: Easily evaluate different scenarios and assess their impacts on outcomes.
  • Efficiency Booster: Streamlines the valuation process, removing the need for complex model creation from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Cuentas Inc. (CUEN) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Cuentas Inc.'s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose Cuentas Inc. (CUEN) Calculator?

  • Precision: Utilizes authentic Cuentas Inc. financial data for reliable results.
  • Adaptability: Crafted for users to effortlessly adjust and experiment with inputs.
  • Efficiency: Eliminate the complexity of constructing a financial model from the ground up.
  • Expert-Level: Engineered with the accuracy and functionality expected at the CFO level.
  • Intuitive: Simple to navigate, even for individuals without extensive financial modeling skills.

Who Should Use This Product?

  • Professional Investors: Create comprehensive and accurate valuation models for assessing Cuentas Inc. (CUEN) investments.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights to clients interested in Cuentas Inc. (CUEN) stock.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling related to Cuentas Inc. (CUEN).
  • Tech Enthusiasts: Gain insights into the market valuation of tech companies like Cuentas Inc. (CUEN).

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Cuentas Inc. (CUEN).
  • Real-World Data: Cuentas Inc.'s historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Cuentas Inc. (CUEN).
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Cuentas Inc. (CUEN).
  • Dashboard with Visual Outputs: Charts and tables providing clear, actionable results for informed decision-making.

No products were found matching.