Mawson Infrastructure Group, Inc. (MIGI) 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
Mawson Infrastructure Group, Inc. (MIGI) Bundle
Gain insights into your Mawson Infrastructure Group, Inc. (MIGI) valuation analysis with our sophisticated DCF Calculator! Equipped with current (MIGI) data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of Mawson Infrastructure Group, Inc.
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 | .9 | 4.4 | 43.9 | 84.4 | 43.6 | 70.2 | 112.9 | 181.9 | 292.8 | 471.4 |
| Revenue Growth, % | 0 | 411.04 | 885.93 | 92.39 | -48.37 | 61 | 61 | 61 | 61 | 61 |
| EBITDA | -3.4 | -1.2 | -4.6 | 16.8 | -10.0 | -19.7 | -31.7 | -51.0 | -82.1 | -132.3 |
| EBITDA, % | -390.67 | -26.75 | -10.47 | 19.97 | -23.02 | -28.06 | -28.06 | -28.06 | -28.06 | -28.06 |
| Depreciation | .0 | 4.6 | 14.1 | 64.8 | 39.5 | 42.1 | 67.7 | 109.0 | 175.6 | 282.7 |
| Depreciation, % | 0.11487 | 103.86 | 32.18 | 76.81 | 90.69 | 59.96 | 59.96 | 59.96 | 59.96 | 59.96 |
| EBIT | -3.4 | -5.8 | -18.7 | -48.0 | -49.5 | -56.1 | -90.2 | -145.3 | -233.9 | -376.7 |
| EBIT, % | -390.79 | -130.61 | -42.65 | -56.85 | -113.72 | -79.9 | -79.9 | -79.9 | -79.9 | -79.9 |
| Total Cash | .7 | 3.1 | 5.5 | .9 | 4.5 | 24.8 | 39.9 | 64.3 | 103.5 | 166.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .3 | .1 | 5.6 | 10.5 | 12.1 | 11.8 | 19.0 | 30.6 | 49.2 | 79.3 |
| Account Receivables, % | 29.87 | 1.25 | 12.78 | 12.39 | 27.78 | 16.82 | 16.82 | 16.82 | 16.82 | 16.82 |
| Inventories | -.3 | .0 | .3 | .0 | .0 | -4.4 | -7.1 | -11.4 | -18.4 | -29.7 |
| Inventories, % | -32.85 | 0.62937 | 0.75726 | 0 | 0 | -6.29 | -6.29 | -6.29 | -6.29 | -6.29 |
| Accounts Payable | .0 | 1.3 | 4.8 | 2.8 | 17.0 | 11.6 | 18.7 | 30.2 | 48.6 | 78.2 |
| Accounts Payable, % | 0.45948 | 29.1 | 10.89 | 3.35 | 39.11 | 16.58 | 16.58 | 16.58 | 16.58 | 16.58 |
| Capital Expenditure | -11.7 | .0 | -128.2 | -82.0 | -5.4 | -43.4 | -69.9 | -112.6 | -181.2 | -291.8 |
| Capital Expenditure, % | -1342.87 | -0.02247759 | -292.22 | -97.21 | -12.28 | -61.9 | -61.9 | -61.9 | -61.9 | -61.9 |
| Tax Rate, % | -14.88 | -14.88 | -14.88 | -14.88 | -14.88 | -14.88 | -14.88 | -14.88 | -14.88 | -14.88 |
| EBITAT | -3.4 | -5.8 | -18.8 | -89.1 | -56.9 | -56.1 | -90.2 | -145.3 | -233.9 | -376.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -15.1 | .0 | -135.3 | -112.8 | -10.2 | -58.1 | -89.8 | -144.7 | -232.9 | -375.0 |
| WACC, % | 18.13 | 18.13 | 18.13 | 18.13 | 18.13 | 18.13 | 18.13 | 18.13 | 18.13 | 18.13 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -484.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -382 | |||||||||
| Terminal Value | -2,372 | |||||||||
| Present Terminal Value | -1,031 | |||||||||
| Enterprise Value | -1,515 | |||||||||
| Net Debt | 17 | |||||||||
| Equity Value | -1,533 | |||||||||
| Diluted Shares Outstanding, MM | 16 | |||||||||
| Equity Value Per Share | -97.87 |
What You Will Get
- Pre-Filled Financial Model: Mawson Infrastructure Group's (MIGI) actual data allows for accurate DCF valuation.
- Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Instant Calculations: Automatic updates provide real-time results as you make adjustments.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
- Customizable and Reusable: Designed for adaptability, enabling repeated application for comprehensive forecasts.
Key Features
- Real-Time MIGI Data: Pre-filled with Mawson Infrastructure Group's historical performance metrics and future projections.
- Comprehensive Customization Options: Modify parameters such as revenue growth, operational margins, discount rates, tax implications, and capital investments.
- Adaptive Valuation Framework: Instantaneous recalculations of Net Present Value (NPV) and intrinsic value in response to your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to evaluate distinct valuation results.
- Intuitive User Interface: Designed for ease of use, catering to both industry professionals and newcomers.
How It Works
- Download: Get the pre-built Excel file featuring Mawson Infrastructure Group, Inc. (MIGI) financial data.
- Customize: Tailor forecasts, such as revenue growth, EBITDA %, and WACC to your needs.
- Update Automatically: Enjoy real-time updates for intrinsic value and NPV calculations.
- Test Scenarios: Generate various projections and instantly compare results.
- Make Decisions: Leverage the valuation insights to shape your investment strategy.
Why Choose This Calculator for Mawson Infrastructure Group, Inc. (MIGI)?
- User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis needs.
- Real-Time Calculations: Observe immediate updates to Mawson's valuation as you change inputs.
- Pre-Loaded Data: Comes with Mawson's actual financial metrics for swift assessments.
- Relied Upon by Experts: Favored by investors and analysts for informed decision-making.
Who Should Use Mawson Infrastructure Group, Inc. (MIGI)?
- Investors: Leverage advanced insights to make informed decisions in the infrastructure sector.
- Financial Analysts: Streamline your analysis with tailored financial models specific to the industry.
- Consultants: Easily modify resources for impactful client presentations or strategic reports.
- Infrastructure Enthusiasts: Enhance your knowledge of infrastructure investment strategies with real-case scenarios.
- Educators and Students: Utilize it as a hands-on resource in courses related to finance and infrastructure.
What the Template Contains
- Preloaded MIGI Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.