Luokung Technology Corp. (LKCO) 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
Luokung Technology Corp. (LKCO) Bundle
Save time and improve precision with our (LKCO) DCF Calculator! Utilizing real data from Luokung Technology Corp. and customizable assumptions, this tool enables you to forecast, analyze, and value (LKCO) 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 | 18.8 | 18.3 | 145.1 | 93.6 | 10.2 | 9.5 | 8.9 | 8.3 | 7.7 | 7.2 |
| Revenue Growth, % | 0 | -2.74 | 694.29 | -35.48 | -89.06 | -6.82 | -6.82 | -6.82 | -6.82 | -6.82 |
| EBITDA | -26.1 | -30.8 | -50.9 | -32.0 | -159.5 | -7.0 | -6.6 | -6.1 | -5.7 | -5.3 |
| EBITDA, % | -138.81 | -168.83 | -35.08 | -34.23 | -1558.2 | -73.86 | -73.86 | -73.86 | -73.86 | -73.86 |
| Depreciation | 5.9 | 5.6 | 14.6 | 18.7 | 16.0 | 3.7 | 3.4 | 3.2 | 3.0 | 2.8 |
| Depreciation, % | 31.16 | 30.65 | 10.05 | 20.03 | 155.97 | 38.38 | 38.38 | 38.38 | 38.38 | 38.38 |
| EBIT | -31.9 | -36.4 | -65.5 | -50.8 | -175.5 | -7.6 | -7.1 | -6.6 | -6.2 | -5.7 |
| EBIT, % | -169.98 | -199.47 | -45.13 | -54.27 | -1714.16 | -79.88 | -79.88 | -79.88 | -79.88 | -79.88 |
| Total Cash | 3.7 | .1 | 16.4 | 1.3 | .5 | .7 | .7 | .6 | .6 | .5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 32.4 | 4.0 | 14.5 | 10.6 | 4.7 | 3.6 | 3.4 | 3.1 | 2.9 | 2.7 |
| Account Receivables, % | 172.48 | 21.67 | 9.98 | 11.29 | 45.77 | 37.74 | 37.74 | 37.74 | 37.74 | 37.74 |
| Inventories | -27,267.0 | -7,988.4 | -27,478.4 | -.2 | .0 | -5.7 | -5.3 | -5.0 | -4.6 | -4.3 |
| Inventories, % | -145198.29 | -43738.78 | -18941.72 | -0.18161 | 0 | -60.04 | -60.04 | -60.04 | -60.04 | -60.04 |
| Accounts Payable | 4.3 | 5.8 | 9.2 | 8.1 | 8.2 | 2.9 | 2.7 | 2.5 | 2.3 | 2.2 |
| Accounts Payable, % | 22.97 | 31.98 | 6.34 | 8.65 | 80.45 | 30.08 | 30.08 | 30.08 | 30.08 | 30.08 |
| Capital Expenditure | -.1 | .0 | -1.5 | -.4 | .0 | -.1 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | -0.69897 | -0.18602 | -1.06 | -0.45396 | -0.27775 | -0.53591 | -0.53591 | -0.53591 | -0.53591 | -0.53591 |
| Tax Rate, % | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 |
| EBITAT | -31.8 | -41.1 | -57.8 | -47.1 | -177.8 | -7.3 | -6.8 | -6.4 | -5.9 | -5.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 27,212.8 | -19,284.3 | 19,438.0 | -27,504.2 | -156.0 | -2.3 | -3.8 | -3.5 | -3.3 | -3.1 |
| WACC, % | 6.64 | 6.65 | 5.96 | 6.22 | 6.65 | 6.43 | 6.43 | 6.43 | 6.43 | 6.43 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -13.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -3 | |||||||||
| Terminal Value | -71 | |||||||||
| Present Terminal Value | -52 | |||||||||
| Enterprise Value | -65 | |||||||||
| Net Debt | 54 | |||||||||
| Equity Value | -119 | |||||||||
| Diluted Shares Outstanding, MM | 2 | |||||||||
| Equity Value Per Share | -53.59 |
What You Will Receive
- Comprehensive Financial Model: Luokung Technology Corp.'s (LKCO) actual data supports accurate DCF valuation.
- Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Real-Time Calculations: Automatic updates provide immediate results as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Designed for adaptability, allowing for ongoing use in detailed forecasting.
Key Features
- Comprehensive DCF Calculator: Offers in-depth unlevered and levered DCF valuation models tailored for Luokung Technology Corp. (LKCO).
- WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to LKCO.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates to fit Luokung's financial outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Luokung Technology Corp. (LKCO).
- Interactive Dashboard and Charts: Visual representations provide a clear summary of essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file for Luokung Technology Corp. (LKCO).
- Step 2: Review Luokung’s pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust the assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose This Calculator for Luokung Technology Corp. (LKCO)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and industry consultants.
- Accurate Financial Data: Luokung’s historical and projected financials are preloaded for precise calculations.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically calculates intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use Luokung Technology Corp. (LKCO)?
- Investors: Gain insights and make informed decisions with Luokung's innovative technology solutions.
- Data Analysts: Streamline your data processing with advanced analytics tools tailored for efficiency.
- Consultants: Easily customize Luokung's offerings for impactful client presentations and strategic reports.
- Tech Enthusiasts: Explore cutting-edge technology applications and enhance your understanding of the industry.
- Educators and Students: Utilize Luokung's resources as a hands-on learning tool in technology and data science courses.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Luokung Technology Corp. (LKCO) 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 Luokung Technology Corp. (LKCO).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.