Mullen Automotive, Inc. (MULN) DCF Valuation

Mullen Automotive, Inc. (MULN) 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

Mullen Automotive, Inc. (MULN) 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:

Discover the real potential of Mullen Automotive, Inc. (MULN) with our advanced DCF Calculator! Adjust essential assumptions, explore various scenarios, and assess how different variables affect Mullen Automotive's valuation – all within one convenient Excel template.


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 65.8 65.0 65.7 .0 .4 .3 .2 .2 .1 .1
Revenue Growth, % 0 -1.2 1.09 -100 0 -25.03 -25.03 -25.03 -25.03 -25.03
EBITDA -2.3 -1.5 -20.3 -97.0 -490.0 .0 .0 .0 .0 .0
EBITDA, % -3.54 -2.3 -30.87 100 -133887.39 -7.34 -7.34 -7.34 -7.34 -7.34
Depreciation 3.1 3.0 1.2 3.7 16.4 .1 .1 .1 .0 .0
Depreciation, % 4.74 4.67 1.87 100 4477.68 42.26 42.26 42.26 42.26 42.26
EBIT -5.5 -4.5 -21.5 -100.7 -506.4 .0 .0 .0 .0 .0
EBIT, % -8.29 -6.97 -32.74 100 -138365.06 -9.6 -9.6 -9.6 -9.6 -9.6
Total Cash 2.2 .0 .0 54.1 155.3 .1 .1 .1 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .7
Account Receivables, % 0 0 0 100 183.54
Inventories .0 .0 .1 .0 16.8 .1 .1 .1 .0 .0
Inventories, % 0.0479397 0.06628194 0.08485335 100 4592.08 40.04 40.04 40.04 40.04 40.04
Accounts Payable 1.9 2.7 5.2 6.4 13.2 .1 .1 .1 .0 .0
Accounts Payable, % 2.96 4.14 7.92 100 3599.86 43 43 43 43 43
Capital Expenditure -.7 -.6 -.2 -12.0 -107.9 -.1 .0 .0 .0 .0
Capital Expenditure, % -1.1 -0.87233 -0.24623 100 -29487.24 -20.44 -20.44 -20.44 -20.44 -20.44
Tax Rate, % 4.46 4.46 4.46 4.46 4.46 4.46 4.46 4.46 4.46 4.46
EBITAT -9.3 -7.2 -31.8 -100.7 -483.8 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -5.0 -4.0 -28.2 -107.8 -586.1 4.2 .1 .0 .0 .0
WACC, % 37.92 37.92 37.92 37.92 36.23 37.58 37.58 37.58 37.58 37.58
PV UFCF
SUM PV UFCF 3.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value 3
Net Debt -142
Equity Value 145
Diluted Shares Outstanding, MM 0
Equity Value Per Share 23,696.14

What You Will Receive

  • Pre-Filled Financial Model: Mullen Automotive's actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Mullen Automotive, Inc. (MULN).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for accurate assessments.
  • Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to fit Mullen's market outlook.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Mullen Automotive, Inc. (MULN).
  • Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based MULN DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically updates Mullen Automotive’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation changes.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose This Calculator for Mullen Automotive, Inc. (MULN)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Mullen Automotive.
  • Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Mullen's intrinsic value and Net Present Value.
  • Preloaded Information: Access historical and projected data for accurate analysis.
  • Expert-Level Tool: Perfect for financial analysts, investors, and automotive industry consultants.

Who Should Use This Product?

  • Automotive Students: Explore electric vehicle valuation techniques and apply them using real market data.
  • Researchers: Integrate innovative models into academic studies or projects related to the automotive industry.
  • Investors: Validate your investment strategies and analyze valuation scenarios for Mullen Automotive, Inc. (MULN).
  • Market Analysts: Enhance your analysis with a tailored, pre-built DCF model focused on the electric vehicle sector.
  • Entrepreneurs: Understand how emerging automotive companies like Mullen are evaluated in the market.

What the Template Contains

  • Historical Data: Includes Mullen Automotive’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Mullen Automotive’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 Mullen Automotive’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.