investorscraft@gmail.com

Intrinsic Value of Creative Media & Community Trust Corporation (CMCT)

Previous Close$3.55
Intrinsic Value
Upside potential
Previous Close
$3.55

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  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, %12.1NaN
Revenue, $102NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m95NaN
Operating income, $m7NaN
EBITDA, $m28NaN
Interest expense (income), $mNaN
Earnings before tax, $m-25NaN
Tax expense, $m1NaN
Net income, $m-26NaN

BALANCE SHEET

Cash and short-term investments, $m57NaN
Total assets, $m690NaN
Adjusted assets (=assets-cash), $m633NaN
Average production assets, $m505NaN
Working capital, $m13NaN
Total debt, $m184NaN
Total liabilities, $m328NaN
Total equity, $m362NaN
Debt-to-equity ratio0.509NaN
Adjusted equity ratio0.481NaN

CASH FLOW

Net income, $m-26NaN
Depreciation, amort., depletion, $m21NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m32NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-20NaN
Free cash flow, $m52NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m13
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount