TROOPS, Inc. (TROO) DCF Valuation

TROOPS, Inc. (TROO) 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

TROOPS, Inc. (TROO) 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:

Looking to assess the intrinsic value of TROOPS, Inc.? Our TROO DCF Calculator merges real-world data with extensive customization features, enabling you to refine your forecasts and enhance your investment decisions.


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 5.5 4.3 3.7 3.9 3.6 3.2 2.9 2.6 2.4 2.1
Revenue Growth, % 0 -22.3 -14.21 5.21 -7.9 -9.8 -9.8 -9.8 -9.8 -9.8
EBITDA 1.6 -62.4 -6.3 1.6 .3 -.8 -.7 -.6 -.6 -.5
EBITDA, % 28.07 -1453.79 -171.11 41.99 8.94 -24.2 -24.2 -24.2 -24.2 -24.2
Depreciation 2.1 4.8 2.1 2.0 2.1 2.0 1.8 1.6 1.4 1.3
Depreciation, % 37.72 111.83 57.94 50.84 59.29 61.16 61.16 61.16 61.16 61.16
EBIT -.5 -67.2 -8.4 -.3 -1.8 -1.7 -1.6 -1.4 -1.3 -1.1
EBIT, % -9.65 -1565.62 -229.05 -8.85 -50.35 -53.77 -53.77 -53.77 -53.77 -53.77
Total Cash 5.2 3.0 3.5 3.0 3.1 2.7 2.4 2.2 2.0 1.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 22.5 2.6 8.5 7.3
Account Receivables, % 0.21719 524.04 69.32 218.35 204.57
Inventories .8 .0 .0 .0 .0 .1 .1 .1 .1 .1
Inventories, % 14.1 0 0 0 0 2.82 2.82 2.82 2.82 2.82
Accounts Payable .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0.01809955 0 0 0 0 0.00361991 0.00361991 0.00361991 0.00361991 0.00361991
Capital Expenditure -.7 -.1 -.4 -.2 -.2 -.2 -.2 -.2 -.2 -.2
Capital Expenditure, % -12.62 -2.75 -10.92 -4.03 -6.19 -7.3 -7.3 -7.3 -7.3 -7.3
Tax Rate, % 7.53 7.53 7.53 7.53 7.53 7.53 7.53 7.53 7.53 7.53
EBITAT -.5 -66.9 -8.3 -.3 -1.7 -1.6 -1.5 -1.3 -1.2 -1.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF .1 -83.9 13.4 -4.4 1.4 5.0 .4 .3 .3 .3
WACC, % 12.64 12.64 12.64 12.64 12.64 12.64 12.64 12.64 12.64 12.64
PV UFCF
SUM PV UFCF 5.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 2
Present Terminal Value 1
Enterprise Value 7
Net Debt -3
Equity Value 10
Diluted Shares Outstanding, MM 102
Equity Value Per Share 0.10

What You Will Receive

  • Comprehensive Financial Model: TROOPS, Inc.’s actual data facilitates accurate DCF valuation.
  • Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Real-Time Calculations: Automatic updates provide immediate insights as you adjust parameters.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, allowing for repeated use in detailed forecasting.

Key Features

  • Comprehensive Sales Forecasting Tool: Offers detailed models for revenue projections and market analysis.
  • Customer Acquisition Cost (CAC) Calculator: Pre-configured sheet to analyze and optimize customer acquisition expenses.
  • Customizable Growth Metrics: Adjust parameters for user engagement, retention rates, and revenue growth.
  • Integrated Performance Metrics: Evaluate key performance indicators like conversion rates and customer lifetime value for TROOPS, Inc. (TROO).
  • Dynamic Reporting Dashboard: Visual representations of sales data and trends for streamlined decision-making.

How It Works

  • 1. Download the Template: Access and open the Excel file containing TROOPS, Inc.'s (TROO) preloaded data.
  • 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
  • 3. Instant Results: The DCF model automatically computes intrinsic value and NPV in real-time.
  • 4. Explore Different Scenarios: Evaluate various forecasts to understand diverse valuation results.
  • 5. Present with Assurance: Deliver expert valuation insights to reinforce your strategic decisions.

Why Choose the TROOPS Calculator?

  • Designed for Experts: A sophisticated tool utilized by industry professionals, financial analysts, and strategic consultants.
  • Accurate Financial Data: TROOPS, Inc.'s historical and future financials are preloaded for precision.
  • Comprehensive Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Detailed step-by-step guidance to simplify the calculation process.

Who Should Use This Product?

  • Investors: Evaluate TROOPS, Inc. (TROO) to make informed decisions on stock transactions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and validate financial forecasts.
  • Startup Founders: Discover how established companies like TROOPS, Inc. (TROO) are appraised.
  • Consultants: Create comprehensive valuation reports for your clients' needs.
  • Students and Educators: Utilize current data to practice and teach valuation strategies.

What the TROOPS, Inc. (TROO) Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for TROOPS, Inc. (TROO).
  • Real-World Data: TROOPS, Inc. (TROO)’s historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios specific to TROOPS, Inc. (TROO).
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into TROOPS, Inc. (TROO).
  • Key Ratios: Built-in analysis focusing on profitability, efficiency, and leverage metrics for TROOPS, Inc. (TROO).
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results regarding TROOPS, Inc. (TROO).

No products were found matching.