Versus Systems Inc. (VS) DCF Valuation

Versus Systems Inc. (VS) 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

Versus Systems Inc. (VS) 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:

Explore the financial outlook of Versus Systems Inc. (VS) with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and expenses to calculate the intrinsic value of Versus Systems Inc. (VS) and enhance your investment strategy.


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 .4 1.0 .5 .8 .2 .2 .2 .2 .2 .2
Revenue Growth, % 0 187.28 -47.44 44.26 -75.54 5.32 5.32 5.32 5.32 5.32
EBITDA -3.4 -3.9 -12.0 -12.4 -5.6 -.2 -.2 -.2 -.2 -.2
EBITDA, % -949.35 -387.37 -2255.14 -1610.93 -2966.4 -100 -100 -100 -100 -100
Depreciation 1.5 1.1 1.6 2.1 1.7 .2 .2 .2 .2 .2
Depreciation, % 429.8 104.71 305.13 273.35 910.21 100 100 100 100 100
EBIT -4.9 -5.0 -13.7 -14.5 -7.3 -.2 -.2 -.2 -.2 -.2
EBIT, % -1379.15 -492.08 -2560.28 -1884.28 -3876.61 -100 -100 -100 -100 -100
Total Cash .1 1.6 1.2 .8 3.3 .2 .2 .2 .2 .2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .3 .1 .0 .0
Account Receivables, % 6.71 31.79 16.08 5.48 6.72
Inventories .0 .0 .1 .0 .0 .0 .0 .0 .0 .0
Inventories, % -0.000159599861 0.000068383877 22.74 0.000068684391 0 4.55 4.55 4.55 4.55 4.55
Accounts Payable .2 .4 .3 .1 .1 .1 .1 .1 .1 .1
Accounts Payable, % 67.22 37.77 50.22 12.47 30.45 39.63 39.63 39.63 39.63 39.63
Capital Expenditure -1.0 -.8 -1.7 -1.8 .0 -.2 -.2 -.2 -.2 -.2
Capital Expenditure, % -291.74 -75.71 -315.71 -228.78 -7.16 -76.57 -76.57 -76.57 -76.57 -76.57
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -3.6 -4.3 -13.8 -19.7 -7.3 -.2 -.2 -.2 -.2 -.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2.9 -4.2 -13.8 -19.4 -5.6 -.1 -.1 -.1 -.2 -.2
WACC, % 13.28 13.28 13.28 13.28 13.28 13.28 13.28 13.28 13.28 13.28
PV UFCF
SUM PV UFCF -.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value -1
Present Terminal Value -1
Enterprise Value -1
Net Debt -3
Equity Value 2
Diluted Shares Outstanding, MM 1
Equity Value Per Share 2.12

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to generate various scenarios.
  • Real-World Data: Versus Systems Inc. (VS) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for testing projections, validating strategies, and enhancing efficiency.

Key Features

  • Comprehensive Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts for Versus Systems Inc. (VS).
  • Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins to suit your analysis.
  • Real-Time Calculations: Automatic recalculations for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to help you easily interpret your valuation findings.
  • Designed for All Skill Levels: A straightforward, user-centric layout tailored for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file for Versus Systems Inc. (VS).
  2. Step 2: Review the pre-filled financial data and forecasts for Versus Systems Inc. (VS).
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and utilize the results for your investment strategies.

Why Choose Versus Systems Inc. (VS) Calculator?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses seamlessly.
  • Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Versus Systems' intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for reliable calculations.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors.

Who Should Use Versus Systems Inc. (VS)?

  • Investors: Gain insights into innovative gaming technology and make informed investment choices.
  • Game Developers: Leverage the platform to enhance user engagement through interactive rewards.
  • Marketers: Utilize the tools for creating compelling promotional campaigns that drive user participation.
  • Tech Enthusiasts: Explore cutting-edge advancements in the gaming industry and their market implications.
  • Educators and Students: Incorporate real-world applications of technology in gaming into your curriculum.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations for Versus Systems Inc. (VS).
  • Real-World Data: Versus Systems Inc.'s historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios for Versus Systems Inc. (VS).
  • Financial Statements: Full annual and quarterly breakdowns for deeper insights into Versus Systems Inc. (VS).
  • Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to Versus Systems Inc. (VS).
  • Dashboard with Visual Outputs: Charts and tables for clear, actionable results related to Versus Systems Inc. (VS).

No products were found matching.