SPAR Group, Inc. (SGRP) DCF Valuation

SPAR Group, Inc. (SGRP) 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

SPAR Group, Inc. (SGRP) 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:

Optimize your time and improve precision with our (SGRP) DCF Calculator! Utilizing actual SPAR Group, Inc. data and customizable parameters, this tool empowers you to forecast, analyze, and value SPAR Group, Inc. like a seasoned investor.


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 252.9 230.5 255.7 261.3 262.7 265.9 269.1 272.4 275.7 279.0
Revenue Growth, % 0 -8.84 10.93 2.17 0.56609 1.21 1.21 1.21 1.21 1.21
EBITDA 13.5 14.1 7.9 8.5 10.2 11.6 11.7 11.8 12.0 12.1
EBITDA, % 5.35 6.13 3.09 3.27 3.87 4.34 4.34 4.34 4.34 4.34
Depreciation 3.1 4.2 3.2 2.7 .9 3.0 3.0 3.1 3.1 3.2
Depreciation, % 1.22 1.81 1.25 1.03 0.34292 1.13 1.13 1.13 1.13 1.13
EBIT 10.5 10.0 4.7 5.9 9.3 8.5 8.6 8.8 8.9 9.0
EBIT, % 4.14 4.32 1.84 2.25 3.53 3.21 3.21 3.21 3.21 3.21
Total Cash 10.5 16.0 13.5 9.3 10.7 12.8 12.9 13.1 13.2 13.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 49.3 46.9 54.2 63.7 56.6
Account Receivables, % 19.5 20.35 21.18 24.39 21.56
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0.000000391 0 0 0.0000000782 0.0000000782 0.0000000782 0.0000000782 0.0000000782
Accounts Payable 9.2 7.9 8.9 10.6 9.5 9.7 9.8 9.9 10.0 10.2
Accounts Payable, % 3.63 3.41 3.5 4.05 3.61 3.64 3.64 3.64 3.64 3.64
Capital Expenditure -1.4 -1.6 -1.7 -1.8 -1.2 -1.6 -1.7 -1.7 -1.7 -1.7
Capital Expenditure, % -0.54493 -0.69409 -0.6734 -0.6878 -0.4727 -0.61458 -0.61458 -0.61458 -0.61458 -0.61458
Tax Rate, % 45.3 45.3 45.3 45.3 45.3 45.3 45.3 45.3 45.3 45.3
EBITAT 6.5 9.6 2.3 2.5 5.1 5.2 5.3 5.3 5.4 5.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -31.9 13.3 -2.4 -4.5 10.7 6.5 6.1 6.2 6.2 6.3
WACC, % 6.91 7.86 6.54 6.4 6.71 6.88 6.88 6.88 6.88 6.88
PV UFCF
SUM PV UFCF 25.8
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 7
Terminal Value 194
Present Terminal Value 139
Enterprise Value 165
Net Debt 13
Equity Value 152
Diluted Shares Outstanding, MM 24
Equity Value Per Share 6.21

What You Will Get

  • Real SGRP Financial Data: Pre-filled with SPAR Group, Inc.'s historical and projected data for precise analysis.
  • Fully Editable Template: Easily modify key inputs such as revenue growth, WACC, and EBITDA %.
  • Automatic Calculations: Watch SGRP's intrinsic value update in real-time based on your adjustments.
  • Professional Valuation Tool: Tailored for investors, analysts, and consultants seeking reliable DCF results.
  • User-Friendly Design: Intuitive layout and straightforward instructions for users of all experience levels.

Key Features

  • Customizable Financial Inputs: Adjust essential metrics such as sales growth, profit margins, and investment levels.
  • Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
  • High-Precision Accuracy: Leverages SPAR Group's actual financial data for credible valuation results.
  • Streamlined Scenario Analysis: Easily evaluate various assumptions and analyze results side by side.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template with SPAR Group, Inc.'s (SGRP) data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including SPAR Group, Inc.'s (SGRP) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose SPAR Group, Inc. (SGRP) Calculator?

  • Accuracy: Utilizes real SPAR Group financials for precise data representation.
  • Flexibility: Tailored for users to easily adjust and experiment with inputs.
  • Time-Saving: Eliminate the need to construct a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Simple interface designed for users of all financial backgrounds.

Who Should Use This Product?

  • Investors: Evaluate SPAR Group, Inc.'s (SGRP) performance before making investment decisions.
  • CFOs and Financial Analysts: Enhance financial assessments and refine growth forecasts for SPAR Group, Inc. (SGRP).
  • Startup Founders: Understand the valuation methods applied to companies like SPAR Group, Inc. (SGRP).
  • Consultants: Create detailed valuation reports for clients involving SPAR Group, Inc. (SGRP).
  • Students and Educators: Utilize SPAR Group, Inc. (SGRP) data to practice and instruct on valuation strategies.

What the Template Contains

  • Preloaded SGRP 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.