NextPlay Technologies, Inc. (NXTP) DCF Valuation

NextPlay Technologies, Inc. (NXTP) 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

NextPlay Technologies, Inc. (NXTP) 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:

Looking to assess the intrinsic value of NextPlay Technologies, Inc.? Our NXTP DCF Calculator integrates real-world data with extensive customization features, allowing you to refine your forecasts and enhance your investment strategies.


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 .5 .4 96,676.0 8.2 .0 .0 .0 .0 .0 .0
Revenue Growth, % 0 -12.55 21883735 -99.99 -100 -28.14 -28.14 -28.14 -28.14 -28.14
EBITDA -4.9 -5.7 -1.1 -18.2 .0 .0 .0 .0 .0 .0
EBITDA, % -976.66 -1284.34 -0.00115631 -221.41 100 -40 -40 -40 -40 -40
Depreciation .3 .3 .5 5.7 .2 .0 .0 .0 .0 .0
Depreciation, % 58.16 66.51 0.000477467003 68.98 100 58.73 58.73 58.73 58.73 58.73
EBIT -5.2 -6.0 -1.6 -23.8 -.2 .0 .0 .0 .0 .0
EBIT, % -1034.82 -1350.85 -0.00163378 -290.38 100 -40 -40 -40 -40 -40
Total Cash .0 1.1 .4 6.9 .0 .0 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 3.0 21.9 .0
Account Receivables, % 0 8.49 0.00310315 266.95 100
Inventories .0 .0 -10,261,129.8 .7 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 -10613.94 8.43 100 1.69 1.69 1.69 1.69 1.69
Accounts Payable .7 .8 .3 8.6 .0 .0 .0 .0 .0 .0
Accounts Payable, % 137.05 188.71 0.000355766685 104.78 100 80 80 80 80 80
Capital Expenditure -1.0 -.2 -2.6 -4.3 .0 .0 .0 .0 .0 .0
Capital Expenditure, % -190.26 -37.55 -0.00273802 -52.7 100 -38.05 -38.05 -38.05 -38.05 -38.05
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -5.2 -6.0 -1.2 -23.8 -.2 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -5.2 -5.7 10,261,122.9 -10,261,163.6 14.0 .0 .0 .0 .0 .0
WACC, % 17.99 17.99 17.99 17.99 17.99 17.99 17.99 17.99 17.99 17.99
PV UFCF
SUM PV UFCF .0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value 0
Net Debt 0
Equity Value 0
Diluted Shares Outstanding, MM 6
Equity Value Per Share 0.00

What You Will Receive

  • Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-filled real NXTP financials.
  • Actual Data Insights: Historical performance data and forward-looking estimates (highlighted in the yellow cells).
  • Flexible Forecasting: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs influence NextPlay Technologies’ valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Interface: Organized for clarity and simplicity, complete with step-by-step guidance.

Key Features

  • Customizable Financial Metrics: Adjust essential inputs such as user growth, revenue projections, and operational costs.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and various financial metrics in real-time.
  • High-Precision Results: Leverages NextPlay Technologies' actual financial data for accurate valuation assessments.
  • Effortless Scenario Testing: Easily explore different assumptions and analyze results side by side.
  • Efficiency Booster: Streamline the valuation process without the hassle of creating intricate models from the ground up.

How It Works

  • Download: Obtain the ready-to-use Excel file containing NextPlay Technologies, Inc.'s (NXTP) financial data.
  • Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose NextPlay Technologies, Inc. (NXTP) Calculator?

  • Save Time: Skip the hassle of building a financial model from the ground up – it’s ready for immediate use.
  • Enhance Accuracy: Dependable financial insights and formulas minimize valuation errors.
  • Completely Customizable: Adjust the model to align with your unique assumptions and forecasts.
  • Intuitive Design: User-friendly charts and outputs simplify result analysis.
  • Endorsed by Professionals: Crafted for experts who prioritize precision and ease of use.

Who Should Use NextPlay Technologies, Inc. (NXTP)?

  • Professional Investors: Develop comprehensive and accurate valuation models for evaluating investment opportunities.
  • Corporate Finance Teams: Assess valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients interested in NextPlay Technologies, Inc. (NXTP).
  • Students and Educators: Utilize current market data to enhance learning and teaching in financial modeling.
  • Tech Enthusiasts: Gain insights into the valuation processes of innovative companies like NextPlay Technologies, Inc. (NXTP).

What the Template Contains

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

No products were found matching.