| Year |
|---|
| Revenue |
| Revenue % |
| Ebitda |
| Ebitda % |
| Ebit |
| Ebit % |
| Depreciation |
| Depreciation % |
Solana USD
SOLUSD
CRYPTO
128.08-1.21823 (-0.94%)
Operating Data
Balance Sheet
| Year |
|---|
| Total Cash |
| Total Cash % |
| Receivables |
| Receivables % |
| Inventories |
| Inventories % |
| Payable |
| Payable % |
| Cap Ex |
| Cap Ex % |
Weighted Average Cost Of Capital
| Price | 0 |
| Beta | 0 |
| Diluted Shares Outstanding | 0 |
| Costof Debt | 0 |
| Tax Rate | 0 |
| After Tax Cost Of Debt | 0 |
| Risk Free Rate | 0 |
| Market Risk Premium | 0 |
| Cost Of Equity | 0 |
| Total Debt | 0 |
| Total Equity | 0 |
| Total Capital | 0 |
| Debt Weighting | 0 |
| Equity Weighting | 0 |
| Wacc | 0 |
Build Up Free Cash Flow
| Year |
|---|
| Revenue |
| Ebitda |
| Ebit |
| Tax Rate |
| Ebiat |
| Depreciation |
| Receivables |
| Inventories |
| Payable |
| Cap Ex |
| Ufcf |
| Wacc |
| Sum Pv Ufcf |
Terminal Value
| Growth In Perpetuity Method | |
| Long Term Growth Rate | 0 |
| Wacc | 0 |
| Free Cash Flow T1 | 0 |
| Terminal Value | 0 |
| Present Terminal Value | 0 |
| Wacc | 0 |
Intrinsic Value
| Enterprise Value | 0 |
| Net Debt | 0 |
| Equity Value | 0 |
| Diluted Shares Outstanding | 0 |
| Equity Value Per Share | 0 |