WM Technology, Inc. (MAPS) DCF Valuation

WM Technology, Inc. (MAPS) 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

WM Technology, Inc. (MAPS) 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:

Designed for accuracy, our (MAPS) DCF Calculator empowers you to assess WM Technology, Inc. valuation using actual financial data and offers complete flexibility to modify all essential parameters for improved projections.


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 144.2 161.8 193.1 215.5 188.0 202.3 217.6 234.1 251.9 271.0
Revenue Growth, % 0 12.17 19.38 11.59 -12.78 7.59 7.59 7.59 7.59 7.59
EBITDA 11.4 45.2 -1.4 -49.2 23.0 9.9 10.7 11.5 12.4 13.3
EBITDA, % 7.94 27.92 -0.715 -22.81 12.24 4.92 4.92 4.92 4.92 4.92
Depreciation 5.2 4.0 4.4 11.5 17.1 9.2 9.9 10.6 11.5 12.3
Depreciation, % 3.58 2.46 2.29 5.33 9.08 4.55 4.55 4.55 4.55 4.55
EBIT 6.3 41.2 -5.8 -60.7 5.9 .7 .8 .9 .9 1.0
EBIT, % 4.36 25.46 -3.01 -28.14 3.16 0.36795 0.36795 0.36795 0.36795 0.36795
Total Cash .9 19.9 67.8 28.6 34.4 32.2 34.6 37.3 40.1 43.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3.9 9.4 17.6 17.4 11.2
Account Receivables, % 2.72 5.83 9.09 8.09 5.94
Inventories -3.9 .0 .0 .0 .0 -1.1 -1.2 -1.3 -1.4 -1.5
Inventories, % -2.72 0 0.000000518 0 0 -0.54486 -0.54486 -0.54486 -0.54486 -0.54486
Accounts Payable 12.0 2.2 4.3 4.3 7.3 7.2 7.8 8.4 9.0 9.7
Accounts Payable, % 8.32 1.39 2.23 2.01 3.9 3.57 3.57 3.57 3.57 3.57
Capital Expenditure -5.1 -1.3 -7.9 -16.1 -11.9 -9.0 -9.7 -10.4 -11.2 -12.1
Capital Expenditure, % -3.56 -0.8103 -4.11 -7.45 -6.31 -4.45 -4.45 -4.45 -4.45 -4.45
Tax Rate, % 36.69 36.69 36.69 36.69 36.69 36.69 36.69 36.69 36.69 36.69
EBITAT -2.5 41.2 -5.8 52.0 3.8 .4 .4 .5 .5 .5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 9.5 24.7 -15.4 47.6 18.2 -.1 .3 .3 .3 .4
WACC, % 6.54 7.4 7.4 6.54 7.09 6.99 6.99 6.99 6.99 6.99
PV UFCF
SUM PV UFCF 1.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 8
Present Terminal Value 5
Enterprise Value 6
Net Debt -1
Equity Value 8
Diluted Shares Outstanding, MM 93
Equity Value Per Share 0.08

What You Will Get

  • Comprehensive MAPS Financials: Access to both historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess WM Technology’s future outlook.
  • User-Friendly Interface: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive WM Technology Financials: Gain access to precise historical data and future forecasts tailored for WM Technology, Inc. (MAPS).
  • Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instantaneous updates for DCF, Net Present Value (NPV), and cash flow evaluations.
  • User-Friendly Dashboard: Clear and informative charts and summaries to help you interpret your valuation findings.
  • Designed for All Levels: An accessible and straightforward layout suitable for investors, CFOs, and consultants alike.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based WM Technology, Inc. (MAPS) DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates WM Technology’s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential valuation fluctuations.
  5. Analyze and Decide: Leverage the results to inform your investment or financial strategy.

Why Choose WM Technology, Inc. (MAPS)?

  • Streamlined Operations: Efficient tools and resources to enhance your workflow.
  • Data-Driven Insights: Access to accurate and timely information for informed decision-making.
  • Highly Adaptable: Customize solutions to align with your specific business needs.
  • User-Friendly Interface: Intuitive design ensures easy navigation and comprehension of data.
  • Backed by Industry Leaders: Trusted by professionals in the field for its reliability and effectiveness.

Who Should Use WM Technology, Inc. (MAPS)?

  • Investors: Leverage advanced analytics to make informed investment decisions in the cannabis sector.
  • Market Analysts: Utilize comprehensive data insights to enhance market research and reporting.
  • Consultants: Adapt WM Technology's tools for client strategies and presentations in the cannabis industry.
  • Cannabis Entrepreneurs: Gain valuable market intelligence to drive business growth and innovation.
  • Students and Educators: Explore practical applications of technology and analytics in modern cannabis markets.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled WM Technology, Inc. (MAPS) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for WM Technology, Inc. (MAPS).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.