Hyzon Motors Inc. (HYZN) DCF Valuation

Hyzon Motors Inc. (HYZN) 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

Hyzon Motors Inc. (HYZN) 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:

Simplify Hyzon Motors Inc. (HYZN) valuation with this customizable DCF Calculator! Featuring real Hyzon Motors Inc. (HYZN) financials and adjustable forecast inputs, you can test scenarios and uncover Hyzon Motors Inc. (HYZN) fair value in minutes.


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 .0 .0 6.0 3.7 .3 .2 .1 .1 .1 .0
Revenue Growth, % 0 0 0 -38.4 -92.08 -32.62 -32.62 -32.62 -32.62 -32.62
EBITDA -.2 -14.2 -97.9 -172.8 -180.5 .0 .0 .0 .0 .0
EBITDA, % 100 100 -1618.25 -4637.65 -61200.34 -20 -20 -20 -20 -20
Depreciation .2 .2 1.1 3.7 4.0 .2 .1 .1 .1 .0
Depreciation, % 100 100 18.85 99.41 1348.14 83.65 83.65 83.65 83.65 83.65
EBIT -.4 -14.3 -99.0 -176.5 -184.5 .0 .0 .0 .0 .0
EBIT, % 100 100 -1637.1 -4737.06 -62548.47 -20 -20 -20 -20 -20
Total Cash .3 17.1 445.1 255.3 112.3 .2 .1 .1 .1 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 5.4 8.5 2.5
Account Receivables, % 100 100 88.92 227.94 833.9
Inventories .0 .6 19.2 35.6 28.8 .2 .1 .1 .1 .0
Inventories, % 100 100 318.15 954.19 9766.44 100 100 100 100 100
Accounts Payable .0 .2 8.0 13.8 1.5 .2 .1 .1 .1 .0
Accounts Payable, % 100 100 131.92 370.32 501.36 100 100 100 100 100
Capital Expenditure .0 -.4 -18.8 -14.1 -7.8 -.1 -.1 -.1 .0 .0
Capital Expenditure, % 100 100 -310.5 -379.31 -2660.68 -60 -60 -60 -60 -60
Tax Rate, % 0.25797 0.25797 0.25797 0.25797 0.25797 0.25797 0.25797 0.25797 0.25797 0.25797
EBITAT -.4 -14.3 356.3 -178.2 -184.0 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -.2 -14.9 322.4 -202.3 -187.5 29.6 .1 .0 .0 .0
WACC, % 17.72 17.72 17.6 17.72 17.72 17.7 17.7 17.7 17.7 17.7
PV UFCF
SUM PV UFCF 25.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value 25
Net Debt -105
Equity Value 130
Diluted Shares Outstanding, MM 245
Equity Value Per Share 0.53

What You Will Get

  • Real Hyzon Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Hyzon Motors Inc. (HYZN).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
  • Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Hyzon Motors Inc.'s (HYZN) fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and in-depth projections tailored for Hyzon Motors Inc. (HYZN).
  • Time-Saving and Accurate: Avoid the hassle of building models from scratch while ensuring precision and flexibility.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Hyzon Motors Inc. (HYZN).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to Hyzon Motors Inc. (HYZN).
  • Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates for accurate projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Hyzon Motors Inc. (HYZN).
  • Interactive Dashboard and Charts: Visual representations highlight key valuation metrics for straightforward analysis.

How It Works

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

Why Choose This Calculator for Hyzon Motors Inc. (HYZN)?

  • Accuracy: Utilizes real Hyzon Motors financial data for precise calculations.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the tedious process of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected by CFOs.
  • User-Friendly: Intuitive interface suitable for users with varying levels of financial modeling expertise.

Who Should Use This Product?

  • Investors: Assess Hyzon Motors Inc.'s (HYZN) market potential before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Understand the valuation strategies of innovative companies like Hyzon Motors Inc.
  • Consultants: Create detailed valuation reports to support client needs.
  • Students and Educators: Utilize real-time data to learn and teach valuation principles.

What the Template Contains

  • Pre-Filled DCF Model: Hyzon Motors Inc.'s (HYZN) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Hyzon Motors Inc.'s (HYZN) 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.