Singularity Future Technology Ltd. (SGLY) DCF Valuation

Singularity Future Technology Ltd. (SGLY) 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

Singularity Future Technology Ltd. (SGLY) 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:

Whether you’re an investor or analyst, this (SGLY) DCF Calculator is your go-to tool for accurate valuation. Preloaded with real data from Singularity Future Technology Ltd., you can adjust forecasts and immediately observe the effects.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 6.5 5.2 4.0 4.5 3.1 2.7 2.3 1.9 1.6 1.4
Revenue Growth, % 0 -21.19 -22.57 13.8 -30.89 -15.21 -15.21 -15.21 -15.21 -15.21
EBITDA -17.2 -9.5 -21.0 -14.3 -5.7 -2.7 -2.3 -1.9 -1.6 -1.4
EBITDA, % -262.98 -184.48 -526.03 -313.97 -182.29 -100 -100 -100 -100 -100
Depreciation .6 .6 1.1 .2 .1 .3 .3 .2 .2 .2
Depreciation, % 8.48 11.7 28.7 3.62 4.21 11.34 11.34 11.34 11.34 11.34
EBIT -17.7 -10.1 -22.1 -14.4 -5.9 -2.7 -2.3 -1.9 -1.6 -1.4
EBIT, % -271.46 -196.18 -554.73 -317.59 -186.5 -100 -100 -100 -100 -100
Total Cash .1 45.1 55.9 17.5 14.6 2.1 1.8 1.5 1.3 1.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.6 .5 .7 .4 .3
Account Receivables, % 25.14 10.61 17.19 7.72 8.52
Inventories .1 .9 6.2 .1 .0 .6 .5 .5 .4 .3
Inventories, % 1.5 17.32 155.5 3.08 -0.40144 24.3 24.3 24.3 24.3 24.3
Accounts Payable .5 .6 .5 .5 .6 .3 .3 .2 .2 .2
Accounts Payable, % 7.46 11.16 12.75 10.89 18.07 12.07 12.07 12.07 12.07 12.07
Capital Expenditure .0 -1.5 -.9 .0 .0 -.3 -.2 -.2 -.2 -.1
Capital Expenditure, % -0.10686 -29.32 -21.93 -0.7841 -0.01877781 -10.43 -10.43 -10.43 -10.43 -10.43
Tax Rate, % 6.64 6.64 6.64 6.64 6.64 6.64 6.64 6.64 6.64 6.64
EBITAT -17.9 -10.1 -21.6 -14.4 -5.5 -2.6 -2.2 -1.9 -1.6 -1.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -18.6 -10.6 -26.9 -7.9 -5.0 -3.6 -2.1 -1.8 -1.5 -1.3
WACC, % 8.94 8.94 8.93 8.94 8.92 8.93 8.93 8.93 8.93 8.93
PV UFCF
SUM PV UFCF -8.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1
Terminal Value -19
Present Terminal Value -12
Enterprise Value -21
Net Debt -14
Equity Value -6
Diluted Shares Outstanding, MM 2
Equity Value Per Share -2.49

What You Will Get

  • Real Singularity Future Technology Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for SGLY.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis needs.
  • Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Singularity Future Technology’s fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections specific to SGLY.
  • Time-Saving and Accurate: Avoid starting from scratch while ensuring precision and adaptability in your financial modeling.

Key Features

  • Customizable Growth Metrics: Adjust essential factors such as revenue projections, operating margins, and investment levels.
  • Instant DCF Analysis: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
  • High-Precision Valuation: Leverages Singularity Future Technology Ltd.’s (SGLY) actual financial data for accurate assessment results.
  • Effortless Scenario Testing: Easily explore various assumptions and analyze their impacts on outcomes.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation frameworks from the ground up.

How It Works

  1. Step 1: Download the Excel file for Singularity Future Technology Ltd. (SGLY).
  2. Step 2: Review the pre-entered data for Singularity Future Technology (historical and projected).
  3. Step 3: Modify key assumptions (yellow cells) according to your analysis.
  4. Step 4: Observe the automatic recalculations for Singularity Future Technology’s intrinsic value.
  5. Step 5: Utilize the outputs for your investment strategies or reporting needs.

Why Choose Singularity Future Technology Ltd. (SGLY) Calculator?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for SGLY.
  • Flexible Inputs: Modify highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Singularity's intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for precise evaluations.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focusing on SGLY.

Who Should Use This Product?

  • Investors: Accurately assess Singularity Future Technology Ltd.'s (SGLY) fair value prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for financial reporting and analysis related to SGLY.
  • Consultants: Efficiently customize the template for valuation reports tailored to SGLY clients.
  • Entrepreneurs: Acquire insights into the financial modeling practices of leading technology firms.
  • Educators: Employ it as a teaching resource to illustrate valuation techniques relevant to SGLY.

What the Template Contains

  • Preloaded SGLY Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.