TeraWulf Inc. (WULF) DCF Valuation

TeraWulf Inc. (WULF) 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

TeraWulf Inc. (WULF) 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:

Evaluate TeraWulf Inc.'s financial prospects like an expert! This (WULF) DCF Calculator comes with pre-loaded financial data and offers the flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your predictions.


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 17.6 13.4 12.7 15.0 69.2 84.6 103.5 126.5 154.7 189.2
Revenue Growth, % 0 -23.76 -5.12 17.96 360.51 22.27 22.27 22.27 22.27 22.27
EBITDA -.2 -1.8 -43.3 -38.8 .2 -36.3 -44.4 -54.2 -66.3 -81.1
EBITDA, % -1.27 -13.3 -340.13 -258.29 0.23256 -42.87 -42.87 -42.87 -42.87 -42.87
Depreciation .7 .7 .1 7.0 29.4 16.6 20.3 24.8 30.4 37.1
Depreciation, % 3.81 5.2 0.40803 46.36 42.4 19.64 19.64 19.64 19.64 19.64
EBIT -.9 -2.5 -43.4 -45.8 -29.2 -45.0 -55.0 -67.3 -82.2 -100.5
EBIT, % -5.08 -18.49 -340.54 -304.66 -42.16 -53.15 -53.15 -53.15 -53.15 -53.15
Total Cash 3.2 6.3 46.5 1.3 54.4 42.7 52.2 63.8 78.0 95.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2.4 .0 .0 .0 1.0
Account Receivables, % 13.83 0 0 0 1.45
Inventories 2.2 1.6 .0 .0 .0 4.2 5.1 6.2 7.6 9.3
Inventories, % 12.38 12.25 0 0 0 4.92 4.92 4.92 4.92 4.92
Accounts Payable .8 .5 11.8 21.9 15.2 37.6 46.0 56.2 68.8 84.1
Accounts Payable, % 4.32 3.42 92.52 145.43 21.91 44.44 44.44 44.44 44.44 44.44
Capital Expenditure -.5 -.2 -109.1 -72.9 -75.2 -51.5 -62.9 -77.0 -94.1 -115.0
Capital Expenditure, % -2.83 -1.23 -855.86 -484.65 -108.58 -60.81 -60.81 -60.81 -60.81 -60.81
Tax Rate, % -14.72 -14.72 -14.72 -14.72 -14.72 -14.72 -14.72 -14.72 -14.72 -14.72
EBITAT -.7 -1.7 -91.0 -45.6 -33.5 -40.5 -49.5 -60.5 -74.0 -90.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -4.4 1.5 -187.0 -101.4 -87.0 -58.6 -85.2 -104.2 -127.4 -155.8
WACC, % 23.63 23.23 24.1 24.09 24.1 23.83 23.83 23.83 23.83 23.83
PV UFCF
SUM PV UFCF -265.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -159
Terminal Value -728
Present Terminal Value -250
Enterprise Value -515
Net Debt 70
Equity Value -586
Diluted Shares Outstanding, MM 210
Equity Value Per Share -2.79

What You Will Get

  • Real WULF Financial Data: Pre-filled with TeraWulf’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See TeraWulf’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Real-Time WULF Data: Pre-loaded with TeraWulf’s historical performance metrics and future growth estimates.
  • Customizable Assumptions: Modify variables such as revenue projections, operating margins, discount rates, tax implications, and capital investments.
  • Interactive Valuation Framework: Automatically refreshes Net Present Value (NPV) and intrinsic value in response to your adjustments.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate alternative valuation results.
  • Intuitive Interface: Designed for ease of use, catering to both industry experts and newcomers.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review TeraWulf's 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: Analyze the outputs and utilize the results for your investment strategies.

Why Choose TeraWulf Inc. (WULF)?

  • Save Time: Skip the lengthy setup – our solutions are ready for immediate use.
  • Enhance Accuracy: Dependable data and methodologies minimize valuation errors.
  • Fully Customizable: Adjust our offerings to suit your specific needs and forecasts.
  • User-Friendly: Intuitive interfaces and visuals simplify data interpretation.
  • Endorsed by Professionals: Crafted for those who prioritize accuracy and ease of use.

Who Should Use This Product?

  • Individual Investors: Gain insights for making informed decisions about buying or selling TeraWulf Inc. (WULF) stock.
  • Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for TeraWulf Inc. (WULF).
  • Consultants: Provide clients with expert valuation analysis of TeraWulf Inc. (WULF) efficiently and accurately.
  • Business Owners: Learn how companies like TeraWulf Inc. (WULF) are valued to inform your own business strategies.
  • Finance Students: Explore valuation methodologies using real-world examples from TeraWulf Inc. (WULF).

What the Template Contains

  • Historical Data: Includes TeraWulf Inc.'s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate TeraWulf Inc.'s 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 TeraWulf Inc.'s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.