Stellus Capital Investment Corporation (SCM) DCF Valuation

Stellus Capital Investment Corporation (SCM) 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

Stellus Capital Investment Corporation (SCM) 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:

Streamline your analysis and boost precision with our (SCM) DCF Calculator! Utilizing actual data from Stellus Capital Investment Corporation and customizable assumptions, this tool empowers you to forecast, analyze, and value (SCM) like a seasoned investor.


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 31.7 25.9 42.7 20.9 105.8 131.1 162.5 201.3 249.5 309.1
Revenue Growth, % 0 -18.33 64.83 -50.89 405.24 23.9 23.9 23.9 23.9 23.9
EBITDA 27.4 46.5 .0 69.2 .0 75.1 93.1 115.4 142.9 177.1
EBITDA, % 86.49 179.78 0 330.5 0 57.3 57.3 57.3 57.3 57.3
Depreciation 51.1 9.4 31.0 38.4 .0 81.0 100.4 124.4 154.2 191.0
Depreciation, % 161.16 36.28 72.69 183.47 0 61.79 61.79 61.79 61.79 61.79
EBIT -23.7 37.1 -31.0 30.8 .0 13.8 17.1 21.2 26.3 32.5
EBIT, % -74.66 143.5 -72.69 147.03 0 10.53 10.53 10.53 10.53 10.53
Total Cash 16.1 18.5 44.2 892.8 26.1 91.0 112.8 139.7 173.1 214.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3.1 2.4 3.5 4.7 5.3
Account Receivables, % 9.67 9.39 8.29 22.61 5
Inventories .0 .0 .0 52.0 .0 26.2 32.5 40.3 49.9 61.8
Inventories, % 0.000003155694 0 0 248.34 -0.04061973 19.99 19.99 19.99 19.99 19.99
Accounts Payable 4.5 2.1 4.9 4.6 5.2 16.0 19.8 24.5 30.4 37.7
Accounts Payable, % 14.17 8.28 11.4 22.15 4.95 12.19 12.19 12.19 12.19 12.19
Capital Expenditure .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 0 0 0 0 0 0 0 0 0
Tax Rate, % -9.54 -9.54 -9.54 -9.54 -9.54 -9.54 -9.54 -9.54 -9.54 -9.54
EBITAT -22.8 35.4 -28.0 28.1 .0 13.1 16.2 20.1 24.9 30.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 29.7 43.1 4.6 13.1 52.1 69.5 110.7 137.2 170.0 210.6
WACC, % 6.93 6.89 6.71 6.75 7.06 6.87 6.87 6.87 6.87 6.87
PV UFCF
SUM PV UFCF 555.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 215
Terminal Value 4,411
Present Terminal Value 3,164
Enterprise Value 3,720
Net Debt 550
Equity Value 3,170
Diluted Shares Outstanding, MM 22
Equity Value Per Share 144.07

What You Will Receive

  • Comprehensive Financial Model: Leverage Stellus Capital Investment Corporation’s (SCM) actual data for accurate DCF valuation.
  • Complete Forecasting Control: Modify revenue growth, margins, WACC, and other essential parameters.
  • Real-Time Calculations: Instantaneous updates ensure you view outcomes as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, allowing for multiple uses in detailed forecasting.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Stellus Capital Investment Corporation (SCM).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
  • Customizable Forecast Assumptions: Easily modify growth projections, capital expenditures, and discount rates specific to SCM.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Stellus Capital Investment Corporation (SCM).
  • Interactive Dashboard and Charts: Visual representations provide a summary of key valuation metrics for straightforward analysis.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based SCM DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates Stellus Capital’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial decisions.

Why Choose This Calculator for Stellus Capital Investment Corporation (SCM)?

  • Accuracy: Utilizes real Stellus Capital financials for precise data.
  • Flexibility: Allows users to easily adjust and experiment with inputs.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive interface suitable for users of all financial backgrounds.

Who Should Use This Product?

  • Investors: Assess the fair value of Stellus Capital Investment Corporation (SCM) before making investment choices.
  • CFOs: Utilize an advanced DCF model for accurate financial reporting and analysis.
  • Consultants: Effortlessly customize the template for client valuation reports.
  • Entrepreneurs: Discover financial modeling techniques employed by leading investment firms.
  • Educators: Serve as a resource for teaching valuation strategies and methodologies.

What the Template Contains

  • Pre-Filled DCF Model: Stellus Capital Investment Corporation’s (SCM) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to (SCM).
  • Financial Ratios: Analyze (SCM)’s profitability, leverage, and efficiency metrics.
  • Editable Inputs: Modify assumptions such as growth rates, margins, and CAPEX tailored to your scenarios.
  • Financial Statements: Access annual and quarterly reports for comprehensive analysis of (SCM).
  • Interactive Dashboard: Effortlessly visualize key valuation metrics and results for (SCM).

No products were found matching.