Nuvve Holding Corp. (NVVE) DCF Valuation

Nuvve Holding Corp. (NVVE) 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

Nuvve Holding Corp. (NVVE) 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:

As an investor or analyst, this Nuvve Holding Corp. (NVVE) DCF Calculator is your go-to resource for accurate valuation. Featuring real data from Nuvve Holding Corp., you can adjust forecasts and observe the effects in real time.


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 2.6 1.9 2.9 4.9 8.3 11.7 16.5 23.3 32.8 46.2
Revenue Growth, % 0 -24.64 50.3 68.25 69.56 40.87 40.87 40.87 40.87 40.87
EBITDA -6.0 -4.4 -27.1 -36.6 -31.7 -11.7 -16.5 -23.3 -32.8 -46.2
EBITDA, % -231.15 -226.69 -926.66 -745.35 -380.56 -100 -100 -100 -100 -100
Depreciation .2 .2 .2 .3 .4 .8 1.1 1.5 2.1 3.0
Depreciation, % 7.84 8.52 5.71 5.89 4.76 6.54 6.54 6.54 6.54 6.54
EBIT -6.2 -4.6 -27.2 -36.9 -32.1 -11.7 -16.5 -23.3 -32.8 -46.2
EBIT, % -238.99 -235.21 -932.37 -751.24 -385.32 -100 -100 -100 -100 -100
Total Cash .3 2.3 32.4 15.8 1.5 7.8 10.9 15.4 21.7 30.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .8 1.0 1.9 1.1 1.7
Account Receivables, % 31.49 51.46 64.6 22.19 20.7
Inventories .2 1.1 11.1 11.6 5.9 7.8 11.0 15.5 21.9 30.8
Inventories, % 8.41 54.16 380.68 235.08 70.68 66.65 66.65 66.65 66.65 66.65
Accounts Payable 1.5 3.0 5.7 2.4 1.7 7.7 10.8 15.2 21.5 30.2
Accounts Payable, % 58.13 152.34 196.49 48.65 20.33 65.42 65.42 65.42 65.42 65.42
Capital Expenditure .0 .0 -.3 -.4 -.2 -.5 -.7 -1.0 -1.5 -2.1
Capital Expenditure, % -0.63986 -1.16 -9.35 -8.91 -2.26 -4.47 -4.47 -4.47 -4.47 -4.47
Tax Rate, % 0.03468904 0.03468904 0.03468904 0.03468904 0.03468904 0.03468904 0.03468904 0.03468904 0.03468904 0.03468904
EBITAT -7.9 -4.6 -27.2 -36.9 -32.1 -11.7 -16.5 -23.3 -32.8 -46.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -7.3 -4.0 -35.5 -40.1 -27.6 -10.2 -18.1 -25.5 -35.9 -50.5
WACC, % 7.38 7.38 7.38 7.38 7.38 7.38 7.38 7.38 7.38 7.38
PV UFCF
SUM PV UFCF -108.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -52
Terminal Value -958
Present Terminal Value -671
Enterprise Value -779
Net Debt 4
Equity Value -783
Diluted Shares Outstanding, MM 1
Equity Value Per Share -980.77

What You Will Get

  • Comprehensive NVVE Financials: Access to 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 Nuvve Holding Corp.'s future prospects.
  • User-Friendly Interface: Designed for professionals but easy enough for newcomers to navigate.

Key Features

  • Comprehensive Nuvve Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify yellow-highlighted cells including WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries for visualizing your valuation outcomes.
  • Designed for All Skill Levels: A straightforward, intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • Download: Obtain the pre-formatted Excel file containing Nuvve Holding Corp.'s (NVVE) financial data.
  • Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to suit your analysis.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you make changes.
  • Test Scenarios: Develop various projections and instantly compare different outcomes.
  • Make Decisions: Leverage the valuation findings to inform your investment approach.

Why Choose This Calculator for Nuvve Holding Corp. (NVVE)?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters to tailor your analysis to specific scenarios.
  • Real-Time Valuation: Observe immediate updates to Nuvve's valuation as you modify inputs.
  • Preloaded Data: Comes with Nuvve's current financial information for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making informed choices.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Nuvve Holding Corp. (NVVE) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Nuvve Holding Corp. (NVVE).
  • Consultants: Deliver professional valuation insights on Nuvve Holding Corp. (NVVE) to clients quickly and accurately.
  • Business Owners: Understand how companies like Nuvve Holding Corp. (NVVE) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Nuvve Holding Corp. (NVVE).

What the Nuvve Template Contains

  • Pre-Filled Data: Features Nuvve Holding Corp.'s historical financials and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on tailored inputs.
  • Key Financial Ratios: Evaluate Nuvve's profitability, efficiency, and leverage.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visuals and tables summarizing essential valuation outcomes.

No products were found matching.