FingerMotion, Inc. (FNGR) 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
FingerMotion, Inc. (FNGR) Bundle
As an investor or analyst, the FingerMotion, Inc. (FNGR) DCF Calculator serves as your go-to resource for accurate valuation. Loaded with real data from FingerMotion, Inc., you can easily adjust forecasts and observe the effects in real-time.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.1 | 16.7 | 22.9 | 34.1 | 35.8 | 51.3 | 73.6 | 105.6 | 151.5 | 217.3 |
| Revenue Growth, % | 0 | 82.71 | 37.43 | 48.53 | 5.1 | 43.44 | 43.44 | 43.44 | 43.44 | 43.44 |
| EBITDA | -3.0 | -4.1 | -4.7 | -6.8 | -3.6 | -11.0 | -15.8 | -22.7 | -32.6 | -46.8 |
| EBITDA, % | -32.51 | -24.44 | -20.55 | -19.94 | -10.11 | -21.51 | -21.51 | -21.51 | -21.51 | -21.51 |
| Depreciation | .0 | .0 | .1 | .1 | .1 | .1 | .1 | .2 | .3 | .4 |
| Depreciation, % | 0.07576144 | 0.16217 | 0.25251 | 0.1853 | 0.19812 | 0.17477 | 0.17477 | 0.17477 | 0.17477 | 0.17477 |
| EBIT | -3.0 | -4.1 | -4.8 | -6.9 | -3.7 | -11.1 | -16.0 | -22.9 | -32.9 | -47.1 |
| EBIT, % | -32.59 | -24.6 | -20.81 | -20.13 | -10.31 | -21.69 | -21.69 | -21.69 | -21.69 | -21.69 |
| Total Cash | .1 | .9 | .5 | 9.2 | 1.5 | 4.1 | 5.8 | 8.4 | 12.0 | 17.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3.3 | 5.6 | 6.4 | 1.3 | 11.7 | 13.7 | 19.7 | 28.3 | 40.6 | 58.2 |
| Account Receivables, % | 35.73 | 33.6 | 27.98 | 3.92 | 32.6 | 26.77 | 26.77 | 26.77 | 26.77 | 26.77 |
| Inventories | .0 | .0 | .0 | 1.1 | .0 | .3 | .5 | .7 | 1.0 | 1.4 |
| Inventories, % | 0.00001095135 | 0.00839748 | 0.00613676 | 3.18 | 0 | 0.63874 | 0.63874 | 0.63874 | 0.63874 | 0.63874 |
| Accounts Payable | 2.7 | 2.5 | 3.6 | .0 | 5.2 | 7.7 | 11.0 | 15.8 | 22.6 | 32.4 |
| Accounts Payable, % | 29.61 | 14.83 | 15.65 | 0.0803748 | 14.4 | 14.91 | 14.91 | 14.91 | 14.91 | 14.91 |
| Capital Expenditure | .0 | -.2 | .0 | -.1 | .0 | -.2 | -.3 | -.4 | -.6 | -.9 |
| Capital Expenditure, % | -0.19173 | -1.43 | -0.11372 | -0.2197 | -0.00105052 | -0.39113 | -0.39113 | -0.39113 | -0.39113 | -0.39113 |
| Tax Rate, % | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 |
| EBITAT | -3.1 | -4.5 | -4.8 | -6.9 | -3.6 | -11.1 | -15.9 | -22.8 | -32.8 | -47.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -3.7 | -7.3 | -4.5 | -6.4 | -7.7 | -11.1 | -18.9 | -27.1 | -38.8 | -55.7 |
| WACC, % | 5.58 | 5.58 | 5.58 | 5.58 | 5.57 | 5.58 | 5.58 | 5.58 | 5.58 | 5.58 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -124.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -57 | |||||||||
| Terminal Value | -1,588 | |||||||||
| Present Terminal Value | -1,211 | |||||||||
| Enterprise Value | -1,335 | |||||||||
| Net Debt | -2 | |||||||||
| Equity Value | -1,334 | |||||||||
| Diluted Shares Outstanding, MM | 52 | |||||||||
| Equity Value Per Share | -25.56 |
What You Will Get
- Real FingerMotion Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for FingerMotion, Inc. (FNGR).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis of FingerMotion, Inc. (FNGR).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on FingerMotion, Inc. (FNGR)’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections specific to FingerMotion, Inc. (FNGR).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for your FingerMotion, Inc. (FNGR) assessments.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for FingerMotion, Inc. (FNGR).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to FNGR.
- Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates for accurate projections.
- Integrated Financial Ratios: Assess profitability, leverage, and efficiency ratios relevant to FingerMotion, Inc. (FNGR).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for streamlined analysis.
How It Works
- 1. Access the Template: Download and open the Excel file featuring FingerMotion, Inc.'s (FNGR) preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth projections, WACC, and capital expenditures.
- 3. Analyze Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation scenarios.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.
Why Choose This Calculator for FingerMotion, Inc. (FNGR)?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your specific analysis.
- Real-Time Feedback: Observe immediate updates to FingerMotion’s valuation as you tweak inputs.
- Preloaded Data: Comes equipped with FingerMotion’s actual financial metrics for swift evaluations.
- Widely Endorsed: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for analyzing FingerMotion, Inc. (FNGR) stocks.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding FingerMotion, Inc. (FNGR).
- Students and Educators: Utilize real-time data to practice and teach financial modeling concepts.
- Tech Enthusiasts: Gain insights into how technology firms like FingerMotion, Inc. (FNGR) are assessed in the marketplace.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
- Real-World Data: FingerMotion, Inc.'s (FNGR) historical and projected financials preloaded for analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.