Taoping Inc. (TAOP) DCF Valuation

Taoping Inc. (TAOP) 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

Taoping Inc. (TAOP) 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:

Discover Taoping Inc.'s (TAOP) true potential with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and assess how changes affect Taoping Inc.'s (TAOP) valuation – all within a single Excel template.


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 13.8 11.1 24.8 24.2 38.6 51.9 69.7 93.6 125.7 168.8
Revenue Growth, % 0 -19.78 124.59 -2.47 59.43 34.3 34.3 34.3 34.3 34.3
EBITDA -.5 -13.9 -8.6 3.5 3.3 -11.9 -16.0 -21.5 -28.9 -38.8
EBITDA, % -3.39 -125.69 -34.73 14.62 8.67 -22.97 -22.97 -22.97 -22.97 -22.97
Depreciation 2.9 3.5 2.2 3.5 3.0 8.7 11.6 15.6 21.0 28.2
Depreciation, % 21.03 31.45 8.85 14.44 7.75 16.71 16.71 16.71 16.71 16.71
EBIT -3.4 -17.4 -10.8 .0 .4 -17.3 -23.3 -31.2 -42.0 -56.3
EBIT, % -24.43 -157.14 -43.58 0.18129 0.92262 -33.38 -33.38 -33.38 -33.38 -33.38
Total Cash 1.5 .9 4.5 1.0 1.3 4.6 6.2 8.4 11.3 15.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 14.1 7.2 7.1 9.3 8.7
Account Receivables, % 101.92 64.93 28.61 38.35 22.5
Inventories .3 .3 .5 .4 1.3 1.2 1.6 2.1 2.9 3.8
Inventories, % 2.2 2.3 2.18 1.47 3.24 2.28 2.28 2.28 2.28 2.28
Accounts Payable 12.7 14.9 8.4 2.3 .8 24.6 33.0 44.4 59.6 80.0
Accounts Payable, % 91.74 134.93 33.73 9.44 2.15 47.41 47.41 47.41 47.41 47.41
Capital Expenditure -1.6 -1.7 -11.3 -1.8 -1.2 -8.6 -11.5 -15.5 -20.8 -28.0
Capital Expenditure, % -11.74 -15.08 -45.46 -7.4 -3.13 -16.56 -16.56 -16.56 -16.56 -16.56
Tax Rate, % -211.34 -211.34 -211.34 -211.34 -211.34 -211.34 -211.34 -211.34 -211.34 -211.34
EBITAT -3.1 -17.3 -10.8 .0 1.1 -17.1 -22.9 -30.8 -41.3 -55.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3.6 -6.3 -26.7 -6.3 1.1 -10.9 -23.8 -32.0 -43.0 -57.7
WACC, % 6.13 6.53 6.56 6.56 6.56 6.47 6.47 6.47 6.47 6.47
PV UFCF
SUM PV UFCF -133.4
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) -59
Terminal Value -1,715
Present Terminal Value -1,254
Enterprise Value -1,387
Net Debt 8
Equity Value -1,395
Diluted Shares Outstanding, MM 2
Equity Value Per Share -730.05

What You Will Get

  • Real TAOP 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: Evaluate various scenarios to assess Taoping Inc.'s future performance.
  • User-Friendly Design: Crafted for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive Historical Data: Taoping Inc.'s (TAOP) past financial statements and detailed projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Calculations: Instantly view Taoping Inc.'s (TAOP) intrinsic value as it updates live.
  • Intuitive Visualization: Dashboard graphs showcase valuation outcomes and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and financial professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Taoping Inc.'s (TAOP) pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose Taoping Inc. (TAOP)?

  • Innovative Solutions: Leverage cutting-edge technology tailored for modern business needs.
  • Enhanced Efficiency: Streamlined processes that save you time and resources.
  • Customizable Options: Adapt our services to meet your specific requirements and goals.
  • User-Friendly Interface: Intuitive design ensures a seamless experience for all users.
  • Expert Support: Backed by a team of professionals committed to your success.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions about trading Taoping Inc. (TAOP) stock.
  • Financial Analysts: Enhance your analysis with efficient valuation models tailored for Taoping Inc. (TAOP).
  • Consultants: Provide clients with accurate and timely valuation assessments for Taoping Inc. (TAOP).
  • Business Owners: Learn how companies like Taoping Inc. (TAOP) are valued to inform your business strategies.
  • Finance Students: Explore practical valuation methods using real data from Taoping Inc. (TAOP).

What the Template Contains

  • Historical Data: Includes Taoping Inc.'s (TAOP) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Taoping Inc.'s (TAOP) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Taoping Inc.'s (TAOP) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.