CN Energy Group. Inc. (CNEY) DCF Valuation

CN Energy Group. Inc. (CNEY) 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

CN Energy Group. Inc. (CNEY) 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:

Enhance your investment strategies with the CN Energy Group, Inc. (CNEY) DCF Calculator! Utilize real financial data, adjust growth projections and expenses, and instantly observe how these modifications influence the intrinsic value of CN Energy Group, Inc. (CNEY).


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 10.9 12.5 19.8 40.2 57.9 89.4 138.0 213.1 329.1 508.1
Revenue Growth, % 0 14.53 59.08 102.58 44.01 54.4 54.4 54.4 54.4 54.4
EBITDA 2.8 3.6 2.9 4.2 -2.4 13.6 21.0 32.4 50.0 77.1
EBITDA, % 25.98 28.62 14.85 10.54 -4.1 15.18 15.18 15.18 15.18 15.18
Depreciation 1.0 1.0 1.2 1.5 2.8 5.8 9.0 13.9 21.4 33.1
Depreciation, % 9.61 8.24 6.12 3.82 4.77 6.51 6.51 6.51 6.51 6.51
EBIT 1.8 2.5 1.7 2.7 -5.1 7.7 12.0 18.5 28.5 44.0
EBIT, % 16.37 20.38 8.74 6.72 -8.87 8.67 8.67 8.67 8.67 8.67
Total Cash 1.6 1.6 3.3 18.0 .2 15.9 24.5 37.8 58.4 90.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.2 8.7 33.5 18.9 29.0
Account Receivables, % 38.36 69.95 168.94 46.96 50.11
Inventories 2.5 2.8 1.1 .8 41.7 22.3 34.4 53.1 82.0 126.6
Inventories, % 22.5 22.52 5.63 1.95 72.02 24.92 24.92 24.92 24.92 24.92
Accounts Payable 3.9 4.8 1.8 7.5 12.6 22.2 34.3 53.0 81.8 126.2
Accounts Payable, % 36.23 38.71 8.95 18.62 21.7 24.85 24.85 24.85 24.85 24.85
Capital Expenditure -1.5 .0 -4.2 -3.9 -.7 -8.1 -12.6 -19.4 -30.0 -46.3
Capital Expenditure, % -13.4 -0.15514 -21.1 -9.74 -1.18 -9.12 -9.12 -9.12 -9.12 -9.12
Tax Rate, % 3.8 3.8 3.8 3.8 3.8 3.8 3.8 3.8 3.8 3.8
EBITAT 1.7 2.4 1.3 2.4 -4.9 6.9 10.7 16.5 25.4 39.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1.4 -.6 -27.8 20.7 -48.8 8.1 -22.7 -35.0 -54.1 -83.5
WACC, % 9.12 9.06 7.39 8.56 9.33 8.69 8.69 8.69 8.69 8.69
PV UFCF
SUM PV UFCF -132.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -85
Terminal Value -1,272
Present Terminal Value -838
Enterprise Value -971
Net Debt 7
Equity Value -978
Diluted Shares Outstanding, MM 2
Equity Value Per Share -542.43

What You Will Receive

  • Comprehensive Financial Model: CN Energy Group's actual data facilitates accurate DCF valuation.
  • Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Comprehensive DCF Model: Features detailed unlevered and levered DCF valuation frameworks tailored for CN Energy Group, Inc. (CNEY).
  • WACC Analysis Tool: Pre-configured Weighted Average Cost of Capital calculator with adjustable parameters.
  • Customizable Forecast Inputs: Easily alter growth projections, capital expenditures, and discount rates.
  • Integrated Financial Metrics: Evaluate profitability, leverage, and efficiency ratios specific to CN Energy Group, Inc. (CNEY).
  • Interactive Dashboard and Visuals: Graphical representations summarize essential valuation indicators for straightforward interpretation.

How It Works

  1. Step 1: Download the Excel file for CN Energy Group, Inc. (CNEY).
  2. Step 2: Review CN Energy's pre-filled financial data and forecasts.
  3. Step 3: Adjust 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 modify your assumptions.
  5. Step 5: Evaluate the outputs and utilize the results for your investment strategies.

Why Choose This Calculator for CN Energy Group, Inc. (CNEY)?

  • Designed for Industry Experts: A sophisticated tool favored by energy analysts, CFOs, and consultants.
  • Accurate Data Integration: CN Energy's historical and projected financials are preloaded for enhanced precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Clear, step-by-step instructions to navigate the calculator with ease.

Who Should Use CN Energy Group, Inc. (CNEY)?

  • Energy Sector Students: Understand energy market dynamics and apply analytical techniques using real-world data.
  • Researchers: Utilize CN Energy's models in academic studies related to renewable energy and market analysis.
  • Investors: Evaluate your investment strategies and analyze the performance metrics of CN Energy Group, Inc. (CNEY).
  • Market Analysts: Enhance your analytical processes with a customizable financial model tailored for energy companies.
  • Entrepreneurs in Energy: Learn from the strategies of established companies like CN Energy Group, Inc. (CNEY) to inform your own business decisions.

What the Template Contains

  • Historical Data: Includes CN Energy Group, Inc.'s (CNEY) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate CN Energy Group, Inc.'s (CNEY) 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 CN Energy Group, Inc.'s (CNEY) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.