Intrinsic value of GSE Systems, Inc. (GVP)

[per Chepakovich valuation model]

other valuations of GVP

[per Chepakovich valuation model]  See other valuations of GVP stock

Previous Close$1.40
Intrinsic Value
Upside potential
Previous Close
$1.40

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2021-03-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %-30.6NaN
Revenue, $58NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m67NaN
Operating income, $m-10NaN
EBITDA, $m-7NaN
Interest expense (income), $mNaN
Earnings before tax, $m-10NaN
Tax expense, $m0NaN
Net income, $m-11NaN

BALANCE SHEET

Cash and short-term investments, $m7NaN
Total assets, $m41NaN
Adjusted assets (=assets-cash), $m34NaN
Average production assets, $m24NaN
Working capital, $m-3NaN
Total debt, $m16NaN
Total liabilities, $m30NaN
Total equity, $m11NaN
Debt-to-equity ratio1.527NaN
Adjusted equity ratio0.380NaN

CASH FLOW

Net income, $m-11NaN
Depreciation, amort., depletion, $m3NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-0NaN
Free cash flow, $m1NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-3
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN