investorscraft@gmail.com

Intrinsic Value of Capstone Green Energy Corporation (CGRN)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-03-31 and quarterly data as of 2022-12-31.

  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 year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %3.0NaN
Revenue, $70NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m87NaN
Operating income, $m-18NaN
EBITDA, $m-15NaN
Interest expense (income), $mNaN
Earnings before tax, $m-20NaN
Tax expense, $m0NaN
Net income, $m-20NaN

BALANCE SHEET

Cash and short-term investments, $m23NaN
Total assets, $m101NaN
Adjusted assets (=assets-cash), $m78NaN
Average production assets, $m14NaN
Working capital, $m34NaN
Total debt, $m57NaN
Total liabilities, $m95NaN
Total equity, $m5NaN
Debt-to-equity ratio10.608NaN
Adjusted equity ratio-0.211NaN

CASH FLOW

Net income, $m-20NaN
Depreciation, amort., depletion, $m3NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-27NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-10NaN
Free cash flow, $m-18NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m34
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount