Moving iMage Technologies, Inc. (MITQ) DCF Valuation

Moving iMage Technologies, Inc. (MITQ) 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

Moving iMage Technologies, Inc. (MITQ) 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:

Streamline your analysis and improve precision with our (MITQ) DCF Calculator! Equipped with real data from Moving iMage Technologies, Inc. and customizable inputs, this tool empowers you to forecast, analyze, and value (MITQ) like a seasoned investor.


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 16.4 7.2 18.4 20.2 20.1 22.9 25.9 29.5 33.4 38.0
Revenue Growth, % 0 -55.72 153.22 10.11 -0.33652 13.51 13.51 13.51 13.51 13.51
EBITDA -.4 -.2 -1.2 -1.4 -1.2 -1.1 -1.3 -1.5 -1.6 -1.9
EBITDA, % -2.48 -2.5 -6.48 -7.17 -6.04 -4.93 -4.93 -4.93 -4.93 -4.93
Depreciation .2 .2 .1 .3 .3 .4 .4 .5 .6 .6
Depreciation, % 1.31 3.13 0.62667 1.73 1.69 1.7 1.7 1.7 1.7 1.7
EBIT -.6 -.4 -1.3 -1.8 -1.6 -1.5 -1.7 -2.0 -2.2 -2.5
EBIT, % -3.79 -5.63 -7.11 -8.9 -7.73 -6.63 -6.63 -6.63 -6.63 -6.63
Total Cash 1.1 1.3 6.7 6.6 5.3 5.5 6.2 7.0 8.0 9.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .8 .5 1.8 .9 1.0
Account Receivables, % 4.94 6.26 9.6 4.48 5.2
Inventories 1.6 1.5 4.0 4.4 3.1 4.1 4.7 5.3 6.0 6.8
Inventories, % 9.74 21.17 21.98 21.87 15.48 18.05 18.05 18.05 18.05 18.05
Accounts Payable 2.7 1.9 1.6 1.5 2.3 3.2 3.6 4.1 4.7 5.3
Accounts Payable, % 16.46 26.37 8.63 7.46 11.23 14.03 14.03 14.03 14.03 14.03
Capital Expenditure .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % -0.01221971 -0.02759763 -0.10899 -0.0742317 -0.05958588 -0.05652416 -0.05652416 -0.05652416 -0.05652416 -0.05652416
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -.8 -.5 -.9 -1.8 -1.6 -1.4 -1.6 -1.8 -2.1 -2.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -.3 -.6 -4.9 -1.1 .7 -1.5 -1.5 -1.7 -1.9 -2.2
WACC, % 5.92 5.92 5.89 5.92 5.92 5.91 5.91 5.91 5.91 5.91
PV UFCF
SUM PV UFCF -7.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -2
Terminal Value -57
Present Terminal Value -43
Enterprise Value -50
Net Debt -5
Equity Value -45
Diluted Shares Outstanding, MM 10
Equity Value Per Share -4.31

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real MITQ 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: Instantly observe how your inputs affect Moving iMage Technologies, 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

  • 🔍 Real-Life MITQ Financials: Pre-filled historical and projected data for Moving iMage Technologies, Inc. (MITQ).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate MITQ’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize MITQ’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Download the Template: Get instant access to the Excel-based MITQ DCF Calculator.
  2. Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically updates Moving iMage Technologies’ intrinsic value.
  4. Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
  5. Analyze and Decide: Use the results to guide your investment or financial analysis.

Why Choose This Calculator for Moving iMage Technologies, Inc. (MITQ)?

  • Accuracy: Utilizes real financial data from Moving iMage Technologies for precise calculations.
  • Flexibility: Tailored for users to easily adjust and experiment with various inputs.
  • Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive interface designed for users of all financial backgrounds.

Who Should Use This Product?

  • Investors: Accurately assess Moving iMage Technologies, Inc.'s (MITQ) market potential before making investment choices.
  • CFOs: Utilize a high-quality DCF model for financial reporting and strategic analysis.
  • Consultants: Easily modify the template for valuation reports tailored to clients' needs.
  • Entrepreneurs: Acquire knowledge of financial modeling practices employed by leading technology firms.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques.

What the Template Contains

  • Preloaded MITQ Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.