My Size, Inc. (MYSZ) DCF Valuation

My Size, Inc. (MYSZ) 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

My Size, Inc. (MYSZ) 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:

Evaluate My Size, Inc.'s financial outlook like an expert! This (MYSZ) DCF Calculator provides you with pre-filled financial data and offers the complete flexibility to modify revenue growth, WACC, margins, and other critical assumptions to align with your predictions.


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 .1 .1 .1 4.5 7.0 11.4 18.4 29.9 48.5 78.8
Revenue Growth, % 0 125.4 -7.75 3303.82 56.9 62.29 62.29 62.29 62.29 62.29
EBITDA -5.5 -6.1 -10.4 -7.8 -6.2 -11.1 -18.0 -29.3 -47.5 -77.1
EBITDA, % -8673.02 -4273.24 -7965.65 -174.52 -89.29 -97.86 -97.86 -97.86 -97.86 -97.86
Depreciation .0 .1 .1 .3 .3 4.1 6.7 10.9 17.7 28.7
Depreciation, % 47.62 57.75 64.89 7.36 4.7 36.46 36.46 36.46 36.46 36.46
EBIT -5.5 -6.2 -10.5 -8.1 -6.6 -11.2 -18.2 -29.5 -47.9 -77.8
EBIT, % -8720.63 -4330.99 -8030.53 -181.88 -94 -98.8 -98.8 -98.8 -98.8 -98.8
Total Cash 1.2 1.7 10.7 2.1 2.2 8.6 13.9 22.6 36.7 59.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .1 .1 .2 2.4 1.2
Account Receivables, % 144.44 68.31 145.04 53.29 17.17
Inventories -.1 -.1 -.2 1.0 2.9 -3.8 -6.2 -10.1 -16.4 -26.7
Inventories, % -84.13 -48.59 -114.5 22.36 41.15 -33.84 -33.84 -33.84 -33.84 -33.84
Accounts Payable .8 .8 .6 2.5 2.2 8.8 14.2 23.1 37.5 60.9
Accounts Payable, % 1298.41 550 484.73 55.77 30.79 77.31 77.31 77.31 77.31 77.31
Capital Expenditure -.3 .0 .0 .0 .0 -3.3 -5.4 -8.8 -14.3 -23.2
Capital Expenditure, % -488.89 -28.87 -17.56 -0.60552 -0.10006 -29.43 -29.43 -29.43 -29.43 -29.43
Tax Rate, % 4.96 4.96 4.96 4.96 4.96 4.96 4.96 4.96 4.96 4.96
EBITAT -5.5 -6.2 -10.8 -8.1 -6.2 -11.1 -18.0 -29.2 -47.4 -77.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -5.0 -6.1 -10.9 -9.3 -7.0 -3.4 -13.6 -22.1 -35.9 -58.3
WACC, % 8.58 8.58 8.58 8.57 8.48 8.55 8.55 8.55 8.55 8.55
PV UFCF
SUM PV UFCF -96.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -59
Terminal Value -907
Present Terminal Value -602
Enterprise Value -699
Net Debt -1
Equity Value -697
Diluted Shares Outstanding, MM 0
Equity Value Per Share -2,186.45

What You Will Receive

  • Pre-Filled Financial Model: My Size, Inc.'s (MYSZ) actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential parameters.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you make adjustments.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • 🔍 Real-Life MYSZ Financials: Pre-filled historical and projected data for My Size, Inc. (MYSZ).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate My Size’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize My Size’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

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

Why Choose My Size, Inc. (MYSZ) Calculator?

  • Precision: Utilizes accurate My Size, Inc. (MYSZ) financial data for reliable results.
  • Adaptability: Allows users to easily adjust and test various inputs.
  • Efficiency: Avoid the complexity of creating a financial model from the ground up.
  • Expert-Level: Crafted with the expertise and usability expected by financial professionals.
  • Intuitive: Simple to navigate, suitable for users without extensive financial modeling skills.

Who Should Use This Product?

  • Individual Investors: Gain insights for making informed decisions about buying or selling My Size, Inc. (MYSZ) stock.
  • Financial Analysts: Enhance valuation processes with ready-to-use financial models specific to My Size, Inc. (MYSZ).
  • Consultants: Provide clients with professional valuation insights related to My Size, Inc. (MYSZ) quickly and accurately.
  • Business Owners: Learn how companies like My Size, Inc. (MYSZ) are valued to inform your own business strategy.
  • Finance Students: Explore valuation techniques using real-world data and scenarios from My Size, Inc. (MYSZ).

What the Template Contains

  • Historical Data: Includes My Size, Inc.'s (MYSZ) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate My Size, Inc.'s (MYSZ) 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 My Size, Inc.'s (MYSZ) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.