Inspired Entertainment, Inc. (INSE) DCF Valuation

Inspired Entertainment, Inc. (INSE) 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

Inspired Entertainment, Inc. (INSE) 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:

As an investor or analyst, this (INSE) DCF Calculator serves as your go-to resource for accurate valuation. Featuring real data from Inspired Entertainment, Inc., you can adjust forecasts and immediately observe the effects.


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 153.4 199.8 208.9 285.4 323.0 391.3 474.1 574.3 695.8 843.0
Revenue Growth, % 0 30.25 4.55 36.62 13.17 21.15 21.15 21.15 21.15 21.15
EBITDA 32.5 53.0 53.9 90.7 84.0 102.8 124.5 150.8 182.7 221.4
EBITDA, % 21.19 26.53 25.8 31.78 26.01 26.26 26.26 26.26 26.26 26.26
Depreciation 43.0 55.9 53.3 43.4 43.7 86.3 104.5 126.7 153.4 185.9
Depreciation, % 28.03 27.98 25.51 15.21 13.53 22.05 22.05 22.05 22.05 22.05
EBIT -10.5 -2.9 .6 47.3 40.3 16.5 19.9 24.2 29.3 35.5
EBIT, % -6.84 -1.45 0.28722 16.57 12.48 4.21 4.21 4.21 4.21 4.21
Total Cash 29.1 47.1 47.8 25.0 40.0 67.8 82.1 99.4 120.5 145.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 39.5 35.7 31.7 58.4 64.6
Account Receivables, % 25.75 17.87 15.17 20.46 20
Inventories 18.8 17.6 16.9 31.0 32.3 39.1 47.4 57.5 69.6 84.3
Inventories, % 12.26 8.81 8.09 10.86 10 10 10 10 10 10
Accounts Payable 22.2 17.9 20.8 23.7 41.9 42.8 51.8 62.8 76.1 92.2
Accounts Payable, % 14.47 8.96 9.96 8.3 12.97 10.93 10.93 10.93 10.93 10.93
Capital Expenditure -27.5 -29.9 -25.4 -39.8 -47.8 -57.8 -70.0 -84.8 -102.7 -124.4
Capital Expenditure, % -17.93 -14.96 -12.16 -13.95 -14.8 -14.76 -14.76 -14.76 -14.76 -14.76
Tax Rate, % 39.68 39.68 39.68 39.68 39.68 39.68 39.68 39.68 39.68 39.68
EBITAT -10.5 -2.9 .6 38.2 24.3 14.4 17.4 21.1 25.6 31.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -31.1 23.8 36.1 3.9 30.9 23.9 36.3 44.0 53.3 64.6
WACC, % 10.11 10.11 9.89 9.1 8.03 9.45 9.45 9.45 9.45 9.45
PV UFCF
SUM PV UFCF 164.1
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 67
Terminal Value 1,032
Present Terminal Value 657
Enterprise Value 821
Net Debt 292
Equity Value 530
Diluted Shares Outstanding, MM 29
Equity Value Per Share 18.14

What You Will Get

  • Real INSE Financial Data: Pre-filled with Inspired Entertainment’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 Inspired Entertainment’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

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Inspired Entertainment, Inc. (INSE).
  • WACC Calculator: Includes a pre-built Weighted Average Cost of Capital sheet with customizable inputs specific to the gaming industry.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit market conditions.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for Inspired Entertainment, Inc. (INSE).
  • Interactive Dashboard and Charts: Visual outputs present key valuation metrics for straightforward analysis.

How It Works

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

Why Choose This Calculator for Inspired Entertainment, Inc. (INSE)?

  • Comprehensive Tool: Offers DCF, WACC, and financial ratio analyses all in one convenient package.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • Detailed Insights: Automatically computes Inspired Entertainment's intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on (INSE).

Who Should Use This Product?

  • Investors: Evaluate Inspired Entertainment, Inc.'s (INSE) market potential before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation assessments and validate financial forecasts for Inspired Entertainment, Inc. (INSE).
  • Startup Founders: Understand the valuation methods applied to companies like Inspired Entertainment, Inc. (INSE).
  • Consultants: Provide detailed valuation insights and reports for clients regarding Inspired Entertainment, Inc. (INSE).
  • Students and Educators: Utilize real-time data from Inspired Entertainment, Inc. (INSE) to enhance learning and valuation practice.

What the Template Contains

  • Historical Data: Includes Inspired Entertainment’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Inspired Entertainment’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Inspired Entertainment’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.