MMTec, Inc. (MTC) DCF Valuation

MMTec, Inc. (MTC) 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

MMTec, Inc. (MTC) 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:

Whether you're an investor or analyst, this MMTec, Inc. (MTC) DCF Calculator is your go-to tool for accurate valuation. Preloaded with MMTec, Inc. (MTC) real data, you can adjust forecasts and observe the effects instantly.


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 .2 .7 .7 1.1 .9 1.2 1.6 2.1 2.8 3.7
Revenue Growth, % 0 269.59 -12 68.31 -20.85 33.86 33.86 33.86 33.86 33.86
EBITDA -2.9 -3.1 -6.4 -5.8 -4.2 -1.2 -1.6 -2.1 -2.8 -3.7
EBITDA, % -1451.68 -421.7 -986.63 -531.8 -487.92 -100 -100 -100 -100 -100
Depreciation .0 .1 .0 .1 .0 .1 .1 .2 .2 .3
Depreciation, % 12.87 7.35 6.15 6.04 5.26 7.53 7.53 7.53 7.53 7.53
EBIT -2.9 -3.2 -6.5 -5.9 -4.3 -1.2 -1.6 -2.1 -2.8 -3.7
EBIT, % -1464.55 -429.06 -992.78 -537.84 -493.18 -100 -100 -100 -100 -100
Total Cash 3.6 1.4 11.2 3.8 1.8 1.2 1.6 2.1 2.8 3.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .3 .2 2.3 .3 .1
Account Receivables, % 147.32 22.56 356.09 26.9 10.58
Inventories .4 .6 .2 .1 .0 .5 .7 1.0 1.3 1.7
Inventories, % 187.36 86.58 32.7 11.82 0 46.22 46.22 46.22 46.22 46.22
Accounts Payable .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0 0 0 0 0 0 0 0 0 0
Capital Expenditure -.1 .0 .0 .0 .0 -.2 -.2 -.3 -.4 -.5
Capital Expenditure, % -64.64 -2.48 -5.68 -0.345 -0.1115 -14.65 -14.65 -14.65 -14.65 -14.65
Tax Rate, % 1214.72 1214.72 1214.72 1214.72 1214.72 1214.72 1214.72 1214.72 1214.72 1214.72
EBITAT -2.9 -3.2 -7.6 -5.7 47.8 -.9 -1.2 -1.6 -2.2 -2.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3.6 -3.3 -9.3 -3.5 48.2 -2.1 -1.7 -2.3 -3.1 -4.1
WACC, % 8.06 8.08 8.08 8.06 7.3 7.92 7.92 7.92 7.92 7.92
PV UFCF
SUM PV UFCF -10.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -4
Terminal Value -71
Present Terminal Value -49
Enterprise Value -59
Net Debt 31
Equity Value -90
Diluted Shares Outstanding, MM 105
Equity Value Per Share -0.86

What You Will Get

  • Real MTC Financial Data: Pre-filled with MMTec’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 MMTec’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 DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for MMTec, Inc. (MTC).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to MMTec.
  • Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates relevant to MMTec, Inc. (MTC).
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for MMTec.
  • Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis of MMTec, Inc. (MTC).

How It Works

  • Download: Obtain the pre-configured Excel file featuring MMTec, Inc. (MTC) financial data.
  • Customize: Tailor forecasts such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare results.
  • Make Decisions: Leverage the valuation findings to inform your investment choices.

Why Choose MMTec, Inc. (MTC)?

  • Streamlined Efficiency: Instantly access tools designed to enhance your productivity without starting from scratch.
  • Enhanced Precision: Utilize dependable data and methodologies to minimize valuation errors.
  • Completely Adaptable: Modify our solutions to align with your unique strategies and forecasts.
  • User-Friendly Insights: Intuitive visuals and outputs facilitate straightforward analysis of your results.
  • Endorsed by Industry Leaders: Crafted for professionals who prioritize accuracy and functionality.

Who Should Use MMTec, Inc. (MTC)?

  • Investment Professionals: Develop comprehensive and dependable valuation models for investment assessments.
  • Corporate Strategy Teams: Evaluate valuation scenarios to inform business decisions and strategies.
  • Financial Consultants: Deliver precise valuation analyses to clients interested in MMTec, Inc. (MTC).
  • Academics and Learners: Utilize real-time data for hands-on experience in financial modeling and education.
  • Market Analysts: Gain insights into how companies like MMTec, Inc. (MTC) are assessed in the financial landscape.

What the Template Contains

  • Preloaded MTC 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.