Northern Star Investment Corp. II (NSTB) DCF Valuation

Northern Star Investment Corp. II (NSTB) 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

Northern Star Investment Corp. II (NSTB) 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:

Designed for accuracy, our (NSTB) DCF Calculator enables you to evaluate the valuation of Northern Star Investment Corp. II using real-world financial data, providing complete flexibility to modify all key parameters for improved projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 FY1
2023		 FY2
2024		 FY3
2025		 FY4
2026		 FY5
2027
Revenue .0 .0 .0 .0 .0 .0 .0 .0
Revenue Growth, % 0 0 0 0 0 0 0 0
EBITDA .0 -9.1 -11.0 .0 .0 .0 .0 .0
EBITDA, % 100 100 100 100 100 100 100 100
Depreciation .2 -6.1 -10.1 .0 .0 .0 .0 .0
Depreciation, % 100 100 100 100 100 100 100 100
EBIT -.2 -3.0 -.9 .0 .0 .0 .0 .0
EBIT, % 100 100 100 100 100 100 100 100
Total Cash .1 .4 .1 .0 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0
Account Receivables, % 100 100 100
Inventories .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 100 100 100 100 100 100 100 100
Accounts Payable .0 2.2 2.3 .0 .0 .0 .0 .0
Accounts Payable, % 100 100 100 100 100 100 100 100
Capital Expenditure .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 100 100 100 0 0 0 0 0
Tax Rate, % 6.66 6.66 6.66 6.66 6.66 6.66 6.66 6.66
EBITAT -.2 -3.0 -.8 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -6.9 -10.8 -2.3 .0 .0 .0 .0
WACC, % 4.45 4.45 4.15 4.35 4.35 4.35 4.35 4.35
PV UFCF
SUM PV UFCF .0 .0 .0 .0 .0 .0 .0 -2.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value -2
Net Debt 383
Equity Value -385
Diluted Shares Outstanding, MM 40
Equity Value Per Share -9.65

What You Will Get

  • Real NSTB Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Northern Star Investment Corp. II.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to suit your analysis.
  • Instant Valuation Updates: Automatic recalculations to assess the impact of changes on NSTB’s fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to NSTB.
  • Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility in your assessments.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Northern Star Investment Corp. II (NSTB).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable parameters specific to NSTB.
  • Adjustable Forecast Assumptions: Easily modify growth projections, capital expenditures, and discount rates for accurate modeling.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Northern Star Investment Corp. II (NSTB).
  • Visual Dashboard and Charts: Graphical representations summarize essential valuation metrics for straightforward analysis.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Northern Star Investment Corp. II’s (NSTB) preloaded data.
  • 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates the intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
  • 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.

Why Choose Northern Star Investment Corp. II (NSTB)?

  • User-Friendly Interface: Crafted for both novices and seasoned investors.
  • Customizable Inputs: Adjust parameters easily to suit your investment strategies.
  • Real-Time Feedback: Observe immediate changes in valuation as you modify inputs.
  • Pre-Configured Data: Comes with Northern Star's actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for sound decision-making.

Who Should Use This Product?

  • Investors: Accurately assess Northern Star Investment Corp. II's (NSTB) fair value prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis.
  • Consultants: Efficiently modify the template for client valuation reports.
  • Entrepreneurs: Acquire knowledge about financial modeling techniques employed by leading firms.
  • Educators: Implement it as a resource to illustrate various valuation methods.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Northern Star Investment Corp. II (NSTB) 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 Northern Star Investment Corp. II (NSTB).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.