DMC Global Inc. (BOOM) DCF Valuation

DMC Global Inc. (BOOM) 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

DMC Global Inc. (BOOM) 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:

Designed for accuracy, our (BOOM) DCF Calculator empowers you to evaluate DMC Global Inc. valuation using real-world financial data, offering complete flexibility to modify all key parameters for improved forecasts.


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 397.6 229.2 260.1 654.1 719.2 865.0 1,040.4 1,251.4 1,505.1 1,810.2
Revenue Growth, % 0 -42.36 13.51 151.46 9.95 20.28 20.28 20.28 20.28 20.28
EBITDA 88.5 9.9 10.4 81.4 95.9 97.5 117.3 141.1 169.7 204.1
EBITDA, % 22.27 4.3 4.02 12.44 13.33 11.27 11.27 11.27 11.27 11.27
Depreciation 9.9 11.1 12.7 51.2 36.5 43.4 52.2 62.8 75.6 90.9
Depreciation, % 2.48 4.84 4.88 7.83 5.08 5.02 5.02 5.02 5.02 5.02
EBIT 78.7 -1.2 -2.3 30.2 59.4 54.1 65.1 78.2 94.1 113.2
EBIT, % 19.79 -0.5363 -0.865 4.61 8.26 6.25 6.25 6.25 6.25 6.25
Total Cash 20.4 53.9 30.8 25.1 43.7 87.2 104.9 126.2 151.7 182.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 60.9 31.4 71.9 94.4 106.2
Account Receivables, % 15.31 13.69 27.65 14.43 14.77
Inventories 53.7 52.6 124.2 156.6 166.7 227.2 273.3 328.7 395.3 475.5
Inventories, % 13.51 22.94 47.75 23.94 23.18 26.27 26.27 26.27 26.27 26.27
Accounts Payable 34.8 17.6 40.3 46.8 40.2 77.2 92.9 111.7 134.4 161.6
Accounts Payable, % 8.74 7.67 15.48 7.16 5.59 8.93 8.93 8.93 8.93 8.93
Capital Expenditure -27.2 -13.9 -8.7 -18.6 -16.0 -36.8 -44.3 -53.3 -64.1 -77.0
Capital Expenditure, % -6.84 -6.05 -3.33 -2.84 -2.22 -4.26 -4.26 -4.26 -4.26 -4.26
Tax Rate, % 47.35 47.35 47.35 47.35 47.35 47.35 47.35 47.35 47.35 47.35
EBITAT 47.2 -.9 -.9 18.4 31.3 30.9 37.1 44.7 53.7 64.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -49.9 9.8 -86.4 2.7 23.3 -28.3 -15.4 -18.6 -22.3 -26.9
WACC, % 7.53 7.9 6.88 7.56 7.29 7.43 7.43 7.43 7.43 7.43
PV UFCF
SUM PV UFCF -90.3
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) -28
Terminal Value -707
Present Terminal Value -494
Enterprise Value -585
Net Debt 132
Equity Value -717
Diluted Shares Outstanding, MM 20
Equity Value Per Share -36.72

What You Will Get

  • Real BOOM Financial Data: Pre-filled with DMC Global Inc.’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 DMC Global Inc.’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

  • Comprehensive Financial Data: Gain access to precise historical performance and future forecasts for DMC Global Inc. (BOOM).
  • Adjustable Forecast Parameters: Modify highlighted fields such as discount rates, growth projections, and profit margins.
  • Real-Time Calculations: Experience automatic adjustments to DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Utilize clear charts and summaries to effectively present your valuation findings.
  • Designed for All Levels: A straightforward, user-centric format tailored for investors, financial officers, and consultants alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered DMC Global Inc. (BOOM) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for DMC Global Inc.'s (BOOM) intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose DMC Global Inc. (BOOM) Calculator?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses seamlessly integrated.
  • Flexible Inputs: Modify the highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes DMC Global Inc.’s intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for precise calculations.
  • Industry Standard: Perfect for financial analysts, investors, and business advisors.

Who Should Use DMC Global Inc. (BOOM)?

  • Engineering Students: Understand advanced manufacturing processes and apply theoretical knowledge to real-world scenarios.
  • Researchers: Utilize industry-leading models in your studies or publications related to materials and manufacturing.
  • Investors: Evaluate your investment strategies and investigate the performance metrics of DMC Global Inc. (BOOM).
  • Industry Analysts: Enhance your analysis with a ready-to-use, customizable financial model for manufacturing companies.
  • Entrepreneurs: Discover how large-scale manufacturing firms like DMC Global Inc. (BOOM) operate and succeed in the market.

What the Template Contains

  • Preloaded BOOM Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.