Ebang International Holdings Inc. (EBON) 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
Ebang International Holdings Inc. (EBON) Bundle
Discover the true potential of Ebang International Holdings Inc. (EBON) with our advanced DCF Calculator! Adjust essential assumptions, explore various scenarios, and evaluate how modifications affect Ebang's valuation – all within a single Excel template.
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 | 109.1 | 19.0 | 51.5 | 32.3 | 4.9 | 3.6 | 2.6 | 2.0 | 1.4 | 1.1 |
| Revenue Growth, % | 0 | -82.57 | 170.73 | -37.17 | -84.98 | -26.18 | -26.18 | -26.18 | -26.18 | -26.18 |
| EBITDA | -29.8 | -15.0 | 8.3 | -35.1 | -35.5 | -2.1 | -1.5 | -1.1 | -.8 | -.6 |
| EBITDA, % | -27.3 | -78.81 | 16.11 | -108.63 | -732.11 | -58 | -58 | -58 | -58 | -58 |
| Depreciation | 8.9 | 7.2 | 6.3 | 10.7 | 3.5 | 1.2 | .9 | .6 | .5 | .3 |
| Depreciation, % | 8.12 | 37.64 | 12.16 | 33.13 | 72.5 | 32.71 | 32.71 | 32.71 | 32.71 | 32.71 |
| EBIT | -38.6 | -22.1 | 2.0 | -45.8 | -39.1 | -2.4 | -1.8 | -1.3 | -1.0 | -.7 |
| EBIT, % | -35.42 | -116.45 | 3.95 | -141.77 | -804.61 | -66.3 | -66.3 | -66.3 | -66.3 | -66.3 |
| Total Cash | 3.5 | 54.5 | 275.5 | 257.2 | 242.1 | 2.9 | 2.1 | 1.6 | 1.2 | .9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 8.1 | 8.0 | 9.9 | 3.3 | .9 | .7 | .5 | .4 | .3 | .2 |
| Account Receivables, % | 7.45 | 41.94 | 19.19 | 10.32 | 19.49 | 19.68 | 19.68 | 19.68 | 19.68 | 19.68 |
| Inventories | 13.1 | 3.8 | 8.2 | 1.6 | .2 | .4 | .3 | .2 | .2 | .1 |
| Inventories, % | 12 | 20.23 | 15.93 | 5.01 | 4.1 | 11.45 | 11.45 | 11.45 | 11.45 | 11.45 |
| Accounts Payable | 11.8 | 2.8 | 3.4 | 1.5 | .3 | .3 | .2 | .2 | .1 | .1 |
| Accounts Payable, % | 10.85 | 14.53 | 6.58 | 4.51 | 6.03 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 |
| Capital Expenditure | -5.8 | -22.8 | -8.5 | -14.1 | -10.1 | -1.9 | -1.4 | -1.0 | -.8 | -.6 |
| Capital Expenditure, % | -5.35 | -119.77 | -16.56 | -43.51 | -209.03 | -53.08 | -53.08 | -53.08 | -53.08 | -53.08 |
| Tax Rate, % | 5.87 | 5.87 | 5.87 | 5.87 | 5.87 | 5.87 | 5.87 | 5.87 | 5.87 | 5.87 |
| EBITAT | -40.3 | -31.1 | 3.8 | -43.9 | -36.8 | -2.3 | -1.7 | -1.3 | -.9 | -.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -46.6 | -46.4 | -4.1 | -36.1 | -40.8 | -3.0 | -2.0 | -1.5 | -1.1 | -.8 |
| WACC, % | 11.65 | 11.65 | 11.65 | 11.63 | 11.62 | 11.64 | 11.64 | 11.64 | 11.64 | 11.64 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -6.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1 | |||||||||
| Terminal Value | -9 | |||||||||
| Present Terminal Value | -5 | |||||||||
| Enterprise Value | -12 | |||||||||
| Net Debt | -235 | |||||||||
| Equity Value | 223 | |||||||||
| Diluted Shares Outstanding, MM | 6 | |||||||||
| Equity Value Per Share | 35.59 |
What You Will Get
- Editable Forecast Inputs: Effortlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Ebang International Holdings Inc.'s (EBON) financial data pre-loaded to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts for Ebang International Holdings Inc. (EBON).
- Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and profit margins to fit your analysis.
- Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries designed to help you visualize your valuation outcomes.
- Suitable for All Skill Levels: A straightforward layout tailored for investors, CFOs, and consultants alike.
How It Works
- Download: Obtain the pre-formatted Excel file containing Ebang International Holdings Inc.'s (EBON) financial data.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC to suit your analysis.
- Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and assess outcomes instantly.
- Make Decisions: Leverage the valuation insights to inform your investment strategies.
Why Choose This Calculator for Ebang International Holdings Inc. (EBON)?
- Accurate Data: Up-to-date Ebang financials ensure dependable valuation outcomes.
- Customizable: Modify essential parameters like growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations remove the hassle of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the tech sector.
- User-Friendly: Easy-to-navigate interface and clear instructions make it accessible for all users.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Ebang International Holdings Inc. (EBON) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Ebang International Holdings Inc. (EBON).
- Consultants: Deliver professional valuation insights on Ebang International Holdings Inc. (EBON) to clients quickly and accurately.
- Business Owners: Understand how companies like Ebang International Holdings Inc. (EBON) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Ebang International Holdings Inc. (EBON).
What the Template Contains
- Pre-Filled DCF Model: Ebang International Holdings Inc.'s (EBON) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Ebang'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.