Smart Sand, Inc. (SND) DCF Valuation

Smart Sand, Inc. (SND) 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

Smart Sand, Inc. (SND) 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:

Gain insight into your Smart Sand, Inc. (SND) valuation analysis using our state-of-the-art DCF Calculator! Equipped with real SND data, this Excel template enables you to adjust forecasts and assumptions for calculating the intrinsic value of Smart Sand, Inc. with accuracy.


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 233.1 122.3 126.6 255.7 296.0 349.1 411.7 485.5 572.6 675.3
Revenue Growth, % 0 -47.51 3.52 101.93 15.73 17.94 17.94 17.94 17.94 17.94
EBITDA 83.6 50.0 -31.5 25.0 27.3 49.5 58.3 68.8 81.1 95.7
EBITDA, % 35.86 40.87 -24.85 9.77 9.22 14.17 14.17 14.17 14.17 14.17
Depreciation 27.8 22.9 26.2 27.3 28.3 50.0 59.0 69.5 82.0 96.7
Depreciation, % 11.94 18.74 20.72 10.67 9.55 14.32 14.32 14.32 14.32 14.32
EBIT 55.8 27.1 -57.7 -2.3 -1.0 -.5 -.6 -.7 -.9 -1.0
EBIT, % 23.92 22.12 -45.57 -0.89935 -0.33111 -0.15114 -0.15114 -0.15114 -0.15114 -0.15114
Total Cash 2.6 11.7 25.6 5.5 6.1 24.5 28.9 34.1 40.2 47.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 63.7 69.8 19.4 35.8 26.6
Account Receivables, % 27.33 57.09 15.29 14.01 8.99
Inventories 21.4 19.1 15.0 20.2 26.8 37.5 44.2 52.1 61.4 72.5
Inventories, % 9.19 15.64 11.86 7.89 9.06 10.73 10.73 10.73 10.73 10.73
Accounts Payable 4.0 3.3 8.5 14.4 16.0 15.4 18.2 21.5 25.3 29.9
Accounts Payable, % 1.7 2.67 6.69 5.64 5.42 4.43 4.43 4.43 4.43 4.43
Capital Expenditure -25.5 -8.6 -11.2 -12.7 -23.0 -27.7 -32.6 -38.5 -45.4 -53.5
Capital Expenditure, % -10.95 -7.05 -8.86 -4.98 -7.78 -7.92 -7.92 -7.92 -7.92 -7.92
Tax Rate, % 306.44 306.44 306.44 306.44 306.44 306.44 306.44 306.44 306.44 306.44
EBITAT 44.7 41.1 -49.0 -.4 2.0 -.3 -.4 -.4 -.5 -.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -34.1 50.9 25.8 -1.5 11.4 -48.2 6.7 7.9 9.3 11.0
WACC, % 7.49 7.79 7.56 6.54 6.26 7.13 7.13 7.13 7.13 7.13
PV UFCF
SUM PV UFCF -18.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 11
Terminal Value 218
Present Terminal Value 155
Enterprise Value 137
Net Debt 38
Equity Value 99
Diluted Shares Outstanding, MM 39
Equity Value Per Share 2.53

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real SND financials.
  • Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe how your inputs affect Smart Sand, Inc.'s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Smart Sand, Inc. (SND).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to the industry.
  • Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Smart Sand, Inc. (SND).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.

How It Works

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

Why Choose This Calculator for Smart Sand, Inc. (SND)?

  • Accuracy: Utilizes real Smart Sand financials to guarantee precise data.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without advanced financial modeling skills.

Who Should Use This Product?

  • Investors: Evaluate Smart Sand, Inc.’s (SND) market position before making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts for (SND).
  • Startup Founders: Understand the valuation strategies of established companies like Smart Sand, Inc. (SND).
  • Consultants: Provide comprehensive valuation analyses and reports for clients interested in (SND).
  • Students and Educators: Utilize current data from Smart Sand, Inc. (SND) to learn and teach valuation principles.

What the Template Contains

  • Preloaded SND 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.