Smith-Midland Corporation (SMID) DCF Valuation

Smith-Midland Corporation (SMID) 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

Smith-Midland Corporation (SMID) 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 (SMID) DCF Calculator! Built with real data from Smith-Midland Corporation and customizable assumptions, this tool enables you to forecast, analyze, and value Smith-Midland 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 46.7 43.9 50.6 50.1 59.6 63.6 68.0 72.6 77.5 82.8
Revenue Growth, % 0 -6.06 15.46 -1.01 18.85 6.81 6.81 6.81 6.81 6.81
EBITDA 4.3 6.2 8.8 4.1 4.0 7.1 7.6 8.1 8.6 9.2
EBITDA, % 9.29 14.07 17.45 8.17 6.64 11.13 11.13 11.13 11.13 11.13
Depreciation 1.8 2.4 2.7 2.9 2.4 3.1 3.3 3.5 3.8 4.0
Depreciation, % 3.84 5.5 5.27 5.77 3.99 4.87 4.87 4.87 4.87 4.87
EBIT 2.5 3.8 6.2 1.2 1.6 4.0 4.2 4.5 4.8 5.2
EBIT, % 5.45 8.57 12.18 2.4 2.65 6.25 6.25 6.25 6.25 6.25
Total Cash 2.5 10.0 13.5 6.7 9.2 10.7 11.4 12.1 13.0 13.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 13.5 10.5 10.9 17.7 17.7
Account Receivables, % 28.84 24.03 21.45 35.29 29.77
Inventories 2.2 2.2 2.8 3.8 5.2 4.0 4.3 4.6 4.9 5.2
Inventories, % 4.8 5 5.62 7.62 8.64 6.34 6.34 6.34 6.34 6.34
Accounts Payable 3.2 1.9 2.1 5.8 7.3 5.0 5.3 5.7 6.1 6.5
Accounts Payable, % 6.81 4.25 4.09 11.6 12.31 7.81 7.81 7.81 7.81 7.81
Capital Expenditure -4.9 -2.6 -5.4 -2.7 -5.0 -5.2 -5.6 -5.9 -6.3 -6.8
Capital Expenditure, % -10.43 -5.99 -10.6 -5.48 -8.41 -8.18 -8.18 -8.18 -8.18 -8.18
Tax Rate, % 39.91 39.91 39.91 39.91 39.91 39.91 39.91 39.91 39.91 39.91
EBITAT 2.0 2.6 5.1 1.0 .9 3.0 3.2 3.4 3.6 3.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -13.6 4.1 1.7 -2.9 -1.5 -.4 -.2 -.2 -.2 -.2
WACC, % 10.14 10.13 10.15 10.15 10.12 10.14 10.14 10.14 10.14 10.14
PV UFCF
SUM PV UFCF -1.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value -3
Present Terminal Value -2
Enterprise Value -3
Net Debt -3
Equity Value 1
Diluted Shares Outstanding, MM 5
Equity Value Per Share 0.11

What You Will Get

  • Real Smith-Midland Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Smith-Midland Corporation (SMID).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Smith-Midland Corporation (SMID).
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Smith-Midland Corporation’s (SMID) fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Smith-Midland Corporation (SMID).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Smith-Midland Corporation (SMID).

Key Features

  • Authentic SMID Data: Pre-loaded with Smith-Midland Corporation’s historical financials and future projections.
  • Completely Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures to fit your analysis.
  • Interactive Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value according to your inputs.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
  • Intuitive Design: Clean, organized, and tailored for both experienced professionals and newcomers.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based SMID DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically calculates Smith-Midland's intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential valuation changes.
  5. Analyze and Decide: Use the findings to inform your investment or financial analysis.

Why Choose This Calculator for Smith-Midland Corporation (SMID)?

  • Designed for Industry Experts: A sophisticated tool tailored for engineers, project managers, and financial analysts.
  • Comprehensive Data: Smith-Midland’s historical and projected financials preloaded for enhanced precision.
  • Flexible Scenario Analysis: Effortlessly explore various forecasts and assumptions.
  • Insightful Outputs: Automatically generates intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance makes navigation simple and intuitive.

Who Should Use This Product?

  • Investors: Accurately assess Smith-Midland Corporation’s (SMID) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Smith-Midland Corporation.
  • Consultants: Efficiently customize the template for valuation reports tailored to clients focused on Smith-Midland Corporation.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading firms like Smith-Midland Corporation.
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to Smith-Midland Corporation.

What the Template Contains

  • Pre-Filled DCF Model: Smith-Midland’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Smith-Midland’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.