Agrify Corporation (AGFY) DCF Valuation
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Agrify Corporation (AGFY) Bundle
Whether you're an investor or analyst, this Agrify Corporation (AGFY) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Agrify, you can adjust forecasts and observe the effects in real time.
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 | 4.1 | 12.1 | 59.9 | 58.3 | 16.9 | 22.2 | 29.2 | 38.4 | 50.5 | 66.5 |
| Revenue Growth, % | 0 | 195.67 | 395.23 | -2.67 | -71.05 | 31.57 | 31.57 | 31.57 | 31.57 | 31.57 |
| EBITDA | -3.1 | -12.1 | -31.0 | -118.9 | -18.3 | -19.0 | -25.0 | -32.8 | -43.2 | -56.8 |
| EBITDA, % | -75.54 | -100.35 | -51.77 | -204.13 | -108.25 | -85.46 | -85.46 | -85.46 | -85.46 | -85.46 |
| Depreciation | .0 | .4 | 1.3 | 3.0 | 1.9 | 1.0 | 1.3 | 1.7 | 2.3 | 3.0 |
| Depreciation, % | 0.24462 | 3.37 | 2.19 | 5.23 | 11.24 | 4.45 | 4.45 | 4.45 | 4.45 | 4.45 |
| EBIT | -3.1 | -12.5 | -32.3 | -122.0 | -20.2 | -19.1 | -25.1 | -33.0 | -43.4 | -57.2 |
| EBIT, % | -75.78 | -103.71 | -53.96 | -209.37 | -119.49 | -85.95 | -85.95 | -85.95 | -85.95 | -85.95 |
| Total Cash | .2 | 8.1 | 56.6 | 10.9 | .4 | 8.3 | 11.0 | 14.4 | 19.0 | 25.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 4.2 | 7.2 | 1.5 | 1.8 | 2.7 | 3.5 | 4.6 | 6.1 | 8.0 |
| Account Receivables, % | 0 | 34.6 | 12.07 | 2.56 | 10.72 | 11.99 | 11.99 | 11.99 | 11.99 | 11.99 |
| Inventories | 2.5 | 5.2 | 20.5 | 5.9 | 19.1 | 11.0 | 14.5 | 19.0 | 25.1 | 33.0 |
| Inventories, % | 60.69 | 42.77 | 34.24 | 10.11 | 113.2 | 49.56 | 49.56 | 49.56 | 49.56 | 49.56 |
| Accounts Payable | .9 | .7 | 9.2 | 20.5 | 20.8 | 7.9 | 10.4 | 13.6 | 18.0 | 23.6 |
| Accounts Payable, % | 21.28 | 5.73 | 15.29 | 35.26 | 123.11 | 35.51 | 35.51 | 35.51 | 35.51 | 35.51 |
| Capital Expenditure | -.2 | -.1 | -2.3 | -8.1 | -.1 | -1.1 | -1.4 | -1.8 | -2.4 | -3.2 |
| Capital Expenditure, % | -4.5 | -1.13 | -3.88 | -13.96 | -0.34977 | -4.76 | -4.76 | -4.76 | -4.76 | -4.76 |
| Tax Rate, % | -0.00536251 | -0.00536251 | -0.00536251 | -0.00536251 | -0.00536251 | -0.00536251 | -0.00536251 | -0.00536251 | -0.00536251 | -0.00536251 |
| EBITAT | -3.1 | -17.8 | -32.3 | -121.9 | -20.2 | -19.1 | -25.1 | -33.0 | -43.4 | -57.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4.9 | -24.5 | -43.2 | -95.3 | -31.6 | -24.8 | -27.0 | -35.5 | -46.8 | -61.5 |
| WACC, % | 8.74 | 8.74 | 8.74 | 8.73 | 8.74 | 8.74 | 8.74 | 8.74 | 8.74 | 8.74 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -147.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -63 | |||||||||
| Terminal Value | -931 | |||||||||
| Present Terminal Value | -613 | |||||||||
| Enterprise Value | -760 | |||||||||
| Net Debt | 23 | |||||||||
| Equity Value | -783 | |||||||||
| Diluted Shares Outstanding, MM | 0 | |||||||||
| Equity Value Per Share | -7,875.75 |
What You Will Get
- Genuine Agrify Data: Preloaded financials – encompassing revenue to EBIT – derived from actual and projected figures.
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Agrify Corporation’s fair value.
- Flexible Excel Template: Designed for quick edits, scenario testing, and comprehensive projections.
- Time-Saving and Precise: Avoid constructing models from the ground up while ensuring accuracy and adaptability.
Key Features
- Accurate Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts for Agrify Corporation (AGFY).
- Adjustable Forecast Parameters: Modify highlighted cells to tailor WACC, growth rates, and profit margins to your analysis.
- Real-Time Calculations: Benefit from automatic updates to DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: Utilize user-friendly charts and summaries for a clear view of your valuation insights.
- Designed for All Skill Levels: A straightforward, intuitive layout suitable for investors, CFOs, and consultants alike.
How It Works
- 1. Access the Template: Download and open the Excel file containing Agrify Corporation’s (AGFY) preloaded data.
- 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Present with Confidence: Deliver professional valuation insights to enhance your decision-making.
Why Choose Agrify Corporation (AGFY) Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses seamlessly integrated.
- Flexible Inputs: Modify highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Agrify's intrinsic value and Net Present Value.
- Preloaded Information: Access historical and projected data for reliable analysis.
- Expert-Level Tool: Perfect for financial analysts, investors, and business advisors.
Who Should Use This Product?
- Investors: Evaluate Agrify Corporation’s (AGFY) market value before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts for Agrify.
- Startup Founders: Understand the valuation strategies of established companies like Agrify Corporation.
- Consultants: Create comprehensive valuation reports for clients involving Agrify Corporation.
- Students and Educators: Utilize real-time data from Agrify to explore and instruct valuation practices.
What the Agrify Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Agrify Corporation (AGFY).
- Real-World Data: Agrify's historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Agrify's performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Agrify Corporation (AGFY).
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results related to Agrify Corporation (AGFY).