Draganfly Inc. (DPRO) DCF Valuation

Draganfly Inc. (DPRO) 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

Draganfly Inc. (DPRO) 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 Draganfly Inc.'s financial prospects like an expert! This (DPRO) DCF Calculator offers pre-filled financial data and complete flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your 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 1.0 3.0 4.9 5.3 4.6 6.3 8.8 12.2 16.9 23.5
Revenue Growth, % 0 216.1 61.66 7.81 -13.81 38.92 38.92 38.92 38.92 38.92
EBITDA -2.3 -5.5 -13.2 -18.7 -15.2 -6.3 -8.8 -12.2 -16.9 -23.5
EBITDA, % -238.23 -180.37 -268.89 -353.47 -333.31 -100 -100 -100 -100 -100
Depreciation .0 .1 .2 .5 .4 .4 .5 .7 1.0 1.4
Depreciation, % 3.6 3.5 4.41 10.16 8.34 6 6 6 6 6
EBIT -2.3 -5.6 -13.4 -19.2 -15.5 -6.3 -8.8 -12.2 -16.9 -23.5
EBIT, % -241.82 -183.87 -273.3 -363.63 -341.65 -100 -100 -100 -100 -100
Total Cash 1.7 1.4 16.0 5.5 2.1 5.0 6.9 9.6 13.3 18.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .2 .6 1.1 1.6 .5
Account Receivables, % 16.28 18.58 22.64 29.69 9.91
Inventories .0 .9 2.4 .7 1.1 1.5 2.1 2.9 4.0 5.6
Inventories, % 3.52 28.27 48.07 13.88 24.36 23.62 23.62 23.62 23.62 23.62
Accounts Payable .5 .6 .3 .5 .9 1.3 1.8 2.5 3.5 4.8
Accounts Payable, % 49.86 18.65 5.14 9.88 19.22 20.55 20.55 20.55 20.55 20.55
Capital Expenditure -.1 .0 -.1 -.1 -.3 -.2 -.3 -.5 -.6 -.9
Capital Expenditure, % -6.36 -0.54745 -3.01 -1.11 -7.48 -3.7 -3.7 -3.7 -3.7 -3.7
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -2.4 -6.5 -10.9 -20.2 -15.5 -6.1 -8.5 -11.7 -16.3 -22.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2.1 -7.6 -13.2 -18.3 -14.4 -6.7 -8.8 -12.2 -17.0 -23.6
WACC, % 11.69 11.69 11.63 11.69 11.69 11.68 11.68 11.68 11.68 11.68
PV UFCF
SUM PV UFCF -46.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -24
Terminal Value -249
Present Terminal Value -143
Enterprise Value -189
Net Debt -2
Equity Value -188
Diluted Shares Outstanding, MM 2
Equity Value Per Share -111.33

What You Will Get

  • Comprehensive DPRO Financials: Access historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Draganfly's future performance.
  • User-Friendly Interface: Designed for experts while remaining approachable for newcomers.

Key Features

  • Customizable Financial Metrics: Adjust essential inputs such as revenue projections, profit margins, and investment costs.
  • Instant DCF Valuation: Quickly computes intrinsic value, net present value, and additional financial metrics.
  • High Precision Results: Leverages Draganfly Inc.'s real-world financial data for accurate valuation assessments.
  • Effortless Scenario Analysis: Easily explore various assumptions and evaluate different financial outcomes.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

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

Why Choose Draganfly Inc. (DPRO)?

  • Innovative Technology: Cutting-edge solutions that lead the industry in drone applications.
  • Proven Track Record: Established history of successful deployments and satisfied clients.
  • Comprehensive Support: Dedicated customer service to assist you every step of the way.
  • Scalable Solutions: Flexible products that grow with your business needs.
  • Industry Recognition: A trusted name among professionals in the aerospace and technology sectors.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Draganfly Inc. (DPRO) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Draganfly Inc. (DPRO).
  • Consultants: Deliver professional valuation insights on Draganfly Inc. (DPRO) to clients quickly and accurately.
  • Business Owners: Understand how innovative companies like Draganfly Inc. (DPRO) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios involving Draganfly Inc. (DPRO).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Draganfly Inc. (DPRO) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Draganfly Inc. (DPRO).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.