F45 Training Holdings Inc. (FXLV) DCF Valuation

F45 Training Holdings Inc. (FXLV) 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

F45 Training Holdings Inc. (FXLV) 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:

Looking to assess the intrinsic value of F45 Training Holdings Inc.? Our FXLV DCF Calculator integrates real-world data with extensive customization features, allowing you to adjust forecasts and enhance your investment strategies.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2018		 AY2
2019		 AY3
2020		 AY4
2021		 AY5
2022		 FY1
2023		 FY2
2024		 FY3
2025		 FY4
2026		 FY5
2027
Revenue 57.8 92.7 82.3 134.0 104.4 127.9 156.7 192.0 235.2 288.1
Revenue Growth, % 0 60.49 -11.2 62.82 -22.09 22.51 22.51 22.51 22.51 22.51
EBITDA 20.1 -7.5 -10.1 -138.0 -135.5 -47.5 -58.2 -71.3 -87.3 -107.0
EBITDA, % 34.78 -8.12 -12.3 -102.94 -129.79 -37.13 -37.13 -37.13 -37.13 -37.13
Depreciation .8 1.5 2.7 5.7 5.9 4.2 5.1 6.3 7.7 9.4
Depreciation, % 1.45 1.66 3.28 4.25 5.68 3.26 3.26 3.26 3.26 3.26
EBIT 19.3 -9.1 -12.8 -143.7 -141.5 -49.1 -60.2 -73.7 -90.3 -110.7
EBIT, % 33.33 -9.79 -15.58 -107.19 -135.47 -38.41 -38.41 -38.41 -38.41 -38.41
Total Cash 5.0 8.3 29.0 42.0 5.3 22.8 27.9 34.2 41.9 51.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2.5 10.7 12.0 29.6 16.8
Account Receivables, % 4.29 11.57 14.56 22.11 16.09
Inventories 2.2 5.4 4.5 12.3 42.5 16.6 20.4 24.9 30.5 37.4
Inventories, % 3.8 5.8 5.45 9.18 40.7 12.99 12.99 12.99 12.99 12.99
Accounts Payable 3.1 18.6 7.7 4.8 21.8 15.1 18.5 22.7 27.8 34.1
Accounts Payable, % 5.39 20.03 9.32 3.56 20.85 11.83 11.83 11.83 11.83 11.83
Capital Expenditure -.9 -1.1 -1.5 -6.6 -10.7 -5.1 -6.2 -7.7 -9.4 -11.5
Capital Expenditure, % -1.63 -1.24 -1.87 -4.96 -10.24 -3.99 -3.99 -3.99 -3.99 -3.99
Tax Rate, % -14.29 -14.29 -14.29 -14.29 -14.29 -14.29 -14.29 -14.29 -14.29 -14.29
EBITAT 12.9 -12.1 -14.6 -138.3 -161.7 -45.5 -55.8 -68.4 -83.7 -102.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 11.3 -7.6 -24.7 -167.6 -166.8 -28.0 -61.2 -75.0 -91.9 -112.5
WACC, % 9.38 13.79 13.79 13.29 13.79 12.81 12.81 12.81 12.81 12.81
PV UFCF
SUM PV UFCF -243.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -115
Terminal Value -1,062
Present Terminal Value -581
Enterprise Value -825
Net Debt 100
Equity Value -925
Diluted Shares Outstanding, MM 96
Equity Value Per Share -9.60

What You Will Receive

  • Pre-Filled Financial Model: F45 Training's actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Immediate Calculations: Automatic updates provide real-time results as adjustments are made.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for versatility, enabling repeated use for in-depth forecasts.

Key Features

  • Comprehensive Data: F45 Training Holdings Inc.'s historical performance metrics and projected growth figures.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Insights: Watch F45's intrinsic value update instantly as inputs change.
  • Intuitive Visualizations: Interactive dashboard charts illustrate valuation outcomes and essential indicators.
  • Designed for Precision: A reliable resource for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review F45 Training's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as membership growth, operating costs, and market penetration rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose F45 Training Holdings Inc. (FXLV) Calculator?

  • Accuracy: Utilizes real F45 financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and test various inputs.
  • Time-Saving: Eliminates the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users with varying levels of financial expertise.

Who Should Use This Product?

  • Fitness Professionals: Develop comprehensive training and business models for gym management.
  • Corporate Strategy Teams: Evaluate growth scenarios to inform strategic decisions.
  • Consultants and Advisors: Offer clients precise insights into the valuation of F45 Training Holdings Inc. (FXLV).
  • Students and Educators: Utilize real-world data to learn and teach fitness industry economics.
  • Health and Fitness Enthusiasts: Gain insights into how fitness franchises like F45 are valued in the market.

What the F45 Training Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for F45 Training.
  • Real-World Data: F45 Training’s historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into F45's performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to F45 Training.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable insights into F45 Training's financial health.

No products were found matching.