Enservco Corporation (ENSV) DCF Valuation

Enservco Corporation (ENSV) 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

Enservco Corporation (ENSV) 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:

Discover the true value of Enservco Corporation (ENSV) with our advanced DCF Calculator! Adjust essential assumptions, explore various scenarios, and evaluate how shifts affect Enservco'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 43.0 15.7 15.3 21.6 22.1 20.8 19.6 18.5 17.5 16.5
Revenue Growth, % 0 -63.55 -2.21 41.12 1.91 -5.68 -5.68 -5.68 -5.68 -5.68
EBITDA 3.9 5.4 -3.2 .8 -3.0 .6 .5 .5 .5 .4
EBITDA, % 9.17 34.53 -20.65 3.86 -13.37 2.71 2.71 2.71 2.71 2.71
Depreciation 6.4 6.1 6.1 5.0 3.7 5.5 5.2 4.9 4.7 4.4
Depreciation, % 14.94 38.97 39.6 23.23 16.57 26.66 26.66 26.66 26.66 26.66
EBIT -2.5 -.7 -9.2 -4.2 -6.6 -5.0 -4.7 -4.4 -4.2 -3.9
EBIT, % -5.77 -4.43 -60.25 -19.37 -29.94 -23.95 -23.95 -23.95 -23.95 -23.95
Total Cash .7 1.5 .1 .0 .2 .5 .5 .5 .5 .4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 6.5 1.7 2.8 4.5 4.3
Account Receivables, % 15.03 11.05 18.55 20.97 19.34
Inventories .4 .3 .3 .3 .2 .3 .3 .3 .3 .2
Inventories, % 0.92502 1.88 2.26 1.48 0.9475 1.5 1.5 1.5 1.5 1.5
Accounts Payable 4.5 1.8 2.9 4.9 4.3 3.4 3.2 3.0 2.9 2.7
Accounts Payable, % 10.39 11.36 18.63 22.49 19.43 16.46 16.46 16.46 16.46 16.46
Capital Expenditure -1.2 -.4 -.6 -.2 -.3 -.5 -.4 -.4 -.4 -.4
Capital Expenditure, % -2.77 -2.3 -3.87 -1.02 -1.21 -2.23 -2.23 -2.23 -2.23 -2.23
Tax Rate, % 0.59524 0.59524 0.59524 0.59524 0.59524 0.59524 0.59524 0.59524 0.59524 0.59524
EBITAT -2.5 -.7 -9.6 -1.4 -6.6 -4.3 -4.1 -3.8 -3.6 -3.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF .3 7.2 -4.2 3.7 -3.4 .5 .7 .7 .7 .6
WACC, % 21.01 21.01 21.01 7.89 20.9 18.37 18.37 18.37 18.37 18.37
PV UFCF
SUM PV UFCF 2.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1
Terminal Value 4
Present Terminal Value 2
Enterprise Value 4
Net Debt 9
Equity Value -6
Diluted Shares Outstanding, MM 20
Equity Value Per Share -0.27

What You Will Get

  • Real ENSV Financial Data: Pre-filled with Enservco Corporation’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 Enservco Corporation’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 Financial Data: Enservco Corporation’s historical financial statements and pre-filled projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Observe Enservco Corporation’s intrinsic value update instantly.
  • Intuitive Visual Representations: Dashboard graphs showcase valuation outcomes and essential metrics.
  • Designed for Precision: A professional-grade tool for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file for Enservco Corporation (ENSV).
  2. Step 2: Review Enservco's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment strategies.

Why Choose This Calculator for Enservco Corporation (ENSV)?

  • Accurate Data: Utilize real Enservco financials for dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Ready-made calculations save you from starting from square one.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants focused on Enservco Corporation (ENSV).
  • User-Friendly: An intuitive design and clear instructions ensure ease of use for everyone.

Who Should Use This Product?

  • Investors: Accurately assess Enservco Corporation’s (ENSV) fair value prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for financial reporting and strategic analysis of Enservco Corporation (ENSV).
  • Consultants: Easily modify the template for valuation reports tailored to clients interested in Enservco Corporation (ENSV).
  • Entrepreneurs: Discover financial modeling techniques employed by leading companies, including Enservco Corporation (ENSV).
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies related to Enservco Corporation (ENSV).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Enservco Corporation (ENSV) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate in-depth analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Enservco Corporation (ENSV).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to simplify result analysis.

No products were found matching.