IMAX Corporation (IMAX) DCF Valuation

IMAX Corporation (IMAX) 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

IMAX Corporation (IMAX) 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:

Streamline your analysis and improve precision with our IMAX DCF Calculator! Utilizing real IMAX data and customizable assumptions, this tool allows you to forecast, analyze, and value IMAX Corporation (IMAX) like a seasoned investor.


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 395.7 137.0 254.9 300.8 374.8 434.2 502.9 582.4 674.6 781.3
Revenue Growth, % 0 -65.37 86.04 18.02 24.61 15.82 15.82 15.82 15.82 15.82
EBITDA 141.1 -69.4 74.2 52.8 113.0 53.6 62.1 72.0 83.3 96.5
EBITDA, % 35.66 -50.66 29.1 17.54 30.14 12.35 12.35 12.35 12.35 12.35
Depreciation 63.0 52.7 56.1 56.7 60.0 96.6 111.9 129.6 150.1 173.8
Depreciation, % 15.92 38.47 22 18.84 16.01 22.25 22.25 22.25 22.25 22.25
EBIT 78.1 -122.1 18.1 -3.9 52.9 -43.0 -49.7 -57.6 -66.7 -77.3
EBIT, % 19.75 -89.13 7.09 -1.29 14.12 -9.89 -9.89 -9.89 -9.89 -9.89
Total Cash 109.5 317.4 189.7 97.4 76.2 221.3 256.3 296.8 343.8 398.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 267.6 228.6 295.3 309.6 262.2
Account Receivables, % 67.63 166.88 115.86 102.91 69.94
Inventories 43.0 39.6 26.9 31.5 31.6 60.1 69.6 80.6 93.4 108.2
Inventories, % 10.87 28.89 10.56 10.48 8.43 13.85 13.85 13.85 13.85 13.85
Accounts Payable 20.4 20.8 15.9 25.2 26.4 36.5 42.3 49.0 56.7 65.7
Accounts Payable, % 5.16 15.21 6.26 8.39 7.04 8.41 8.41 8.41 8.41 8.41
Capital Expenditure -50.8 -9.3 -17.8 -32.6 -24.5 -38.2 -44.2 -51.2 -59.3 -68.7
Capital Expenditure, % -12.85 -6.76 -6.97 -10.84 -6.53 -8.79 -8.79 -8.79 -8.79 -8.79
Tax Rate, % 45.06 45.06 45.06 45.06 45.06 45.06 45.06 45.06 45.06 45.06
EBITAT 48.6 -147.2 -15.8 -7.9 29.1 -27.2 -31.6 -36.5 -42.3 -49.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -229.4 -60.9 -36.4 6.6 113.1 -105.0 -27.7 -32.1 -37.2 -43.1
WACC, % 9.08 9.34 8.66 9.34 9.03 9.09 9.09 9.09 9.09 9.09
PV UFCF
SUM PV UFCF -198.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -44
Terminal Value -620
Present Terminal Value -401
Enterprise Value -600
Net Debt 176
Equity Value -776
Diluted Shares Outstanding, MM 55
Equity Value Per Share -14.07

What You Will Receive

  • Authentic IMAX Data: Preloaded financials – from revenue to EBIT – based on real and projected figures.
  • Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • Immediate Valuation Updates: Automatic recalculations to assess the impact of changes on IMAX's fair value.
  • Flexible Excel Template: Designed for quick edits, scenario analysis, and comprehensive projections.
  • Efficient and Precise: Eliminate the need to build models from scratch while ensuring accuracy and adaptability.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for IMAX Corporation (IMAX).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to IMAX Corporation (IMAX).
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit IMAX Corporation (IMAX) projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to IMAX Corporation (IMAX).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of IMAX Corporation (IMAX).

How It Works

  • Step 1: Download the prebuilt Excel template featuring IMAX Corporation's (IMAX) data.
  • Step 2: Review the pre-filled sheets to grasp the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including IMAX Corporation's (IMAX) intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create reports.

Why Choose This Calculator for IMAX Corporation (IMAX)?

  • Designed for Experts: A sophisticated tool favored by financial analysts, CFOs, and industry consultants.
  • Accurate Financial Data: IMAX's historical and projected financials are preloaded for precision.
  • Versatile Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Instantly calculates intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Clear, step-by-step instructions facilitate a smooth experience.

Who Should Use This Product?

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

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled IMAX Corporation (IMAX) 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 IMAX Corporation (IMAX).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.