International Money Express, Inc. (IMXI) DCF Valuation

International Money Express, Inc. (IMXI) 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

International Money Express, Inc. (IMXI) 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:

Designed for accuracy, our (IMXI) DCF Calculator enables you to assess the valuation of International Money Express, Inc. using real-world financial data and provides complete flexibility to modify all essential parameters for improved projections.


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 319.6 357.2 459.2 546.8 658.7 790.3 948.1 1,137.3 1,364.4 1,636.9
Revenue Growth, % 0 11.77 28.55 19.08 20.47 19.97 19.97 19.97 19.97 19.97
EBITDA 49.1 63.7 77.3 92.4 108.4 131.8 158.1 189.7 227.6 273.0
EBITDA, % 15.37 17.83 16.84 16.89 16.45 16.68 16.68 16.68 16.68 16.68
Depreciation 12.7 10.8 9.5 9.5 12.9 20.2 24.2 29.0 34.8 41.8
Depreciation, % 3.97 3.03 2.07 1.73 1.95 2.55 2.55 2.55 2.55 2.55
EBIT 36.4 52.9 67.9 82.9 95.5 111.6 133.9 160.7 192.8 231.2
EBIT, % 11.4 14.8 14.78 15.16 14.5 14.13 14.13 14.13 14.13 14.13
Total Cash 86.1 74.9 132.5 149.5 239.2 221.9 266.2 319.4 383.2 459.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 39.8 55.0 67.3 129.8 156.8
Account Receivables, % 12.44 15.4 14.66 23.74 23.8
Inventories .0 56.6 63.4 90.4 .0 73.0 87.6 105.0 126.0 151.2
Inventories, % 0 15.84 13.81 16.53 0 9.24 9.24 9.24 9.24 9.24
Accounts Payable 13.4 12.8 23.2 25.7 36.5 36.4 43.7 52.4 62.9 75.5
Accounts Payable, % 4.19 3.58 5.04 4.7 5.54 4.61 4.61 4.61 4.61 4.61
Capital Expenditure -6.5 -4.1 -10.6 -12.2 -12.8 -15.2 -18.3 -21.9 -26.3 -31.5
Capital Expenditure, % -2.02 -1.14 -2.31 -2.23 -1.94 -1.93 -1.93 -1.93 -1.93 -1.93
Tax Rate, % 30.04 30.04 30.04 30.04 30.04 30.04 30.04 30.04 30.04 30.04
EBITAT 25.6 38.6 50.2 61.5 66.8 80.7 96.8 116.1 139.3 167.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 5.5 -27.1 40.3 -28.1 141.1 27.0 67.0 80.4 96.4 115.6
WACC, % 7.21 7.24 7.25 7.25 7.2 7.23 7.23 7.23 7.23 7.23
PV UFCF
SUM PV UFCF 303.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 118
Terminal Value 2,256
Present Terminal Value 1,591
Enterprise Value 1,895
Net Debt -23
Equity Value 1,918
Diluted Shares Outstanding, MM 36
Equity Value Per Share 52.65

What You Will Get

  • Comprehensive IMXI Financials: Access to both 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 in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess International Money Express, Inc.'s future performance.
  • User-Friendly Interface: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive Financial Data: Access to International Money Express, Inc.'s (IMXI) historical financial statements and detailed forecasts.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Instantly view the recalculated intrinsic value of International Money Express, Inc. (IMXI).
  • Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics clearly.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file containing International Money Express, Inc.'s (IMXI) preloaded data.
  • 2. Adjust Parameters: Modify essential inputs such as growth rates, WACC, and capital expenditures.
  • 3. See Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
  • 5. Present with Assurance: Deliver professional valuation insights to back your financial decisions.

Why Choose International Money Express, Inc. (IMXI)?

  • Comprehensive Services: Offers a wide range of financial solutions including money transfers, bill payments, and foreign exchange.
  • User-Friendly Interface: Easy-to-navigate platform for seamless transactions and account management.
  • Real-Time Tracking: Stay updated with instant notifications on transaction status and delivery.
  • Global Reach: Extensive network ensures quick and reliable services across multiple countries.
  • Expert Support: Dedicated customer service team available to assist with any inquiries or issues.

Who Should Use This Product?

  • Finance Students: Explore international money transfer processes and analyze real-world case studies.
  • Academics: Utilize IMXI's data in research on global financial trends and remittance flows.
  • Investors: Evaluate your investment strategies by analyzing the performance metrics of International Money Express (IMXI).
  • Analysts: Enhance your analysis with a customizable framework for assessing cross-border payment services.
  • Small Business Owners: Understand how companies like International Money Express (IMXI) operate within the global remittance market.

What the Template Contains

  • Pre-Filled Data: Includes International Money Express, Inc. (IMXI) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze International Money Express, Inc. (IMXI) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.