Greenpro Capital Corp. (GRNQ) DCF Valuation

Greenpro Capital Corp. (GRNQ) 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

Greenpro Capital Corp. (GRNQ) 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 Greenpro Capital Corp.? Our GRNQ DCF Calculator integrates real-world data with extensive customization features, allowing you to refine your forecasts and enhance your investment choices.


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 4.5 2.3 2.9 3.7 3.5 3.5 3.5 3.5 3.5 3.5
Revenue Growth, % 0 -49.72 30.82 24.55 -5.34 0.07645063 0.07645063 0.07645063 0.07645063 0.07645063
EBITDA -.7 -2.1 -1.1 -6.0 1.3 -1.5 -1.5 -1.5 -1.5 -1.5
EBITDA, % -15.59 -92.83 -37.48 -163.9 37.24 -41.73 -41.73 -41.73 -41.73 -41.73
Depreciation .6 .5 .3 .2 .2 .4 .4 .4 .4 .4
Depreciation, % 12.69 22.85 10.24 6.49 6.84 11.82 11.82 11.82 11.82 11.82
EBIT -1.3 -2.6 -1.4 -6.3 1.1 -1.7 -1.7 -1.7 -1.7 -1.7
EBIT, % -28.28 -115.68 -47.72 -170.38 30.4 -49.12 -49.12 -49.12 -49.12 -49.12
Total Cash 1.1 .9 5.3 3.9 2.2 2.3 2.3 2.3 2.3 2.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .3 .3 1.2 .4 .8
Account Receivables, % 6.31 11.26 40.73 11.85 22.88
Inventories -319.5 -333.4 -1,440.5 .2 .0 -2.0 -2.1 -2.1 -2.1 -2.1
Inventories, % -7123.88 -14787.29 -48835.04 5.64 0 -58.87 -58.87 -58.87 -58.87 -58.87
Accounts Payable .8 .7 .8 .8 .7 .8 .8 .8 .8 .8
Accounts Payable, % 16.9 31.17 26.7 20.66 20.84 23.25 23.25 23.25 23.25 23.25
Capital Expenditure .0 .0 .0 .0 -.1 .0 .0 .0 .0 .0
Capital Expenditure, % -0.16832 -0.1334 -1.33 -0.08209043 -2.45 -0.83279 -0.83279 -0.83279 -0.83279 -0.83279
Tax Rate, % -1.61 -1.61 -1.61 -1.61 -1.61 -1.61 -1.61 -1.61 -1.61 -1.61
EBITAT -1.2 -3.5 -1.4 -6.3 1.1 -1.7 -1.7 -1.7 -1.7 -1.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 319.3 10.9 1,105.1 -1,446.0 1.0 1.0 -1.3 -1.3 -1.3 -1.3
WACC, % 11.49 11.49 11.49 11.49 11.49 11.49 11.49 11.49 11.49 11.49
PV UFCF
SUM PV UFCF -2.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1
Terminal Value -14
Present Terminal Value -8
Enterprise Value -11
Net Debt -2
Equity Value -9
Diluted Shares Outstanding, MM 8
Equity Value Per Share -1.19

What You Will Get

  • Real GRNQ Financial Data: Pre-filled with Greenpro Capital Corp.’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 Greenpro Capital Corp.’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

  • 🔍 Real-Life GRNQ Financials: Pre-filled historical and projected data for Greenpro Capital Corp.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Greenpro's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Greenpro's valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Greenpro Capital Corp.'s (GRNQ) preloaded data.
  • 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation outcomes for Greenpro Capital Corp. (GRNQ).
  • 5. Present with Confidence: Share professional valuation insights to enhance your decision-making process.

Why Choose This Calculator for Greenpro Capital Corp. (GRNQ)?

  • Accurate Data: Utilize real Greenpro financials for trustworthy valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from the beginning.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the finance sector.
  • User-Friendly: Easy-to-navigate design and clear instructions make it accessible for everyone.

Who Should Use Greenpro Capital Corp. (GRNQ)?

  • Investors: Gain insights into sustainable investment opportunities with expert analysis.
  • Financial Analysts: Streamline your research process with comprehensive market data and reports.
  • Consultants: Easily customize reports for clients focusing on green investments and financial strategies.
  • Finance Enthusiasts: Explore innovative financing solutions and their impact on the environment.
  • Educators and Students: Utilize real-world case studies to enhance learning in sustainable finance courses.

What the Template Contains

  • Pre-Filled DCF Model: Greenpro Capital Corp.’s (GRNQ) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Greenpro Capital Corp.’s (GRNQ) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.