Boxlight Corporation (BOXL) 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
Boxlight Corporation (BOXL) Bundle
Streamline your analysis and improve precision with our (BOXL) DCF Calculator! Equipped with authentic Boxlight Corporation data and customizable assumptions, this tool empowers you to forecast, analyze, and assess (BOXL) like a seasoned investor.
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 | 33.0 | 54.9 | 185.2 | 221.8 | 176.7 | 249.9 | 353.4 | 499.7 | 706.6 | 999.2 |
| Revenue Growth, % | 0 | 66.18 | 237.35 | 19.77 | -20.32 | 41.41 | 41.41 | 41.41 | 41.41 | 41.41 |
| EBITDA | -6.7 | -11.6 | .0 | 15.4 | -17.6 | -22.2 | -31.4 | -44.4 | -62.8 | -88.8 |
| EBITDA, % | -20.28 | -21.16 | 0.0248411 | 6.93 | -9.95 | -8.89 | -8.89 | -8.89 | -8.89 | -8.89 |
| Depreciation | .9 | 2.5 | 7.2 | 9.1 | 8.9 | 10.2 | 14.4 | 20.4 | 28.8 | 40.7 |
| Depreciation, % | 2.75 | 4.64 | 3.86 | 4.12 | 5.01 | 4.08 | 4.08 | 4.08 | 4.08 | 4.08 |
| EBIT | -7.6 | -14.2 | -7.1 | 6.2 | -26.5 | -32.4 | -45.8 | -64.8 | -91.6 | -129.6 |
| EBIT, % | -23.03 | -25.79 | -3.84 | 2.81 | -14.97 | -12.97 | -12.97 | -12.97 | -12.97 | -12.97 |
| Total Cash | 1.2 | 13.5 | 17.9 | 14.6 | 17.3 | 27.0 | 38.2 | 54.1 | 76.5 | 108.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3.7 | 21.0 | 29.6 | 31.0 | 29.5 | 48.0 | 67.8 | 95.9 | 135.6 | 191.7 |
| Account Receivables, % | 11.1 | 38.19 | 15.97 | 13.98 | 16.71 | 19.19 | 19.19 | 19.19 | 19.19 | 19.19 |
| Inventories | 3.3 | 20.9 | 51.6 | 58.2 | 44.1 | 63.6 | 89.9 | 127.2 | 179.8 | 254.3 |
| Inventories, % | 10.05 | 38.1 | 27.86 | 26.25 | 24.97 | 25.45 | 25.45 | 25.45 | 25.45 | 25.45 |
| Accounts Payable | 9.8 | 12.7 | 25.7 | 30.7 | 27.4 | 47.9 | 67.8 | 95.8 | 135.5 | 191.6 |
| Accounts Payable, % | 29.53 | 23.08 | 13.89 | 13.85 | 15.53 | 19.18 | 19.18 | 19.18 | 19.18 | 19.18 |
| Capital Expenditure | .0 | -.3 | -.3 | -1.1 | -1.3 | -.9 | -1.3 | -1.9 | -2.7 | -3.8 |
| Capital Expenditure, % | -0.01093539 | -0.48278 | -0.15391 | -0.49869 | -0.74751 | -0.37876 | -0.37876 | -0.37876 | -0.37876 | -0.37876 |
| Tax Rate, % | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 |
| EBITAT | -9.2 | -13.5 | -9.4 | 6.3 | -27.8 | -32.1 | -45.4 | -64.2 | -90.7 | -128.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -5.6 | -43.2 | -28.7 | 11.3 | -7.9 | -40.3 | -58.6 | -82.9 | -117.3 | -165.8 |
| WACC, % | 21.18 | 20.19 | 21.18 | 21.18 | 21.18 | 20.98 | 20.98 | 20.98 | 20.98 | 20.98 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -238.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -169 | |||||||||
| Terminal Value | -891 | |||||||||
| Present Terminal Value | -344 | |||||||||
| Enterprise Value | -583 | |||||||||
| Net Debt | 32 | |||||||||
| Equity Value | -615 | |||||||||
| Diluted Shares Outstanding, MM | 9 | |||||||||
| Equity Value Per Share | -65.03 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real Boxlight Corporation (BOXL) financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the highlighted cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effect of your inputs on Boxlight Corporation’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- 🔍 Real-Life BOXL Financials: Pre-filled historical and projected data for Boxlight Corporation.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Boxlight’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Boxlight’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file for Boxlight Corporation (BOXL).
- Step 2: Review Boxlight's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose This Calculator for Boxlight Corporation (BOXL)?
- Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for Boxlight Corporation.
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for (BOXL).
- Detailed Insights: Automatically computes Boxlight’s intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on (BOXL).
Who Should Use This Product?
- Investors: Accurately estimate Boxlight Corporation’s fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Boxlight (BOXL).
- Consultants: Easily customize the template for valuation reports tailored for Boxlight clients.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies like Boxlight (BOXL).
- Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to Boxlight (BOXL).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Boxlight Corporation (BOXL) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models that display intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Boxlight Corporation (BOXL).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy analysis of results.