FMP

FMP

Enter

BFOR - Barron's 400 ETF

photo-url-https://images.financialmodelingprep.com/symbol/BFOR.png

Barron's 400 ETF

BFOR

AMEX

The underlying index is a rules-based index intended to give investors a means of tracking the overall performance of high performing equity securities of U.S. companies. The fund will invest at least 80% of its total assets in the equity securities which comprise the underlying index.

76.57 USD

0.1196 (0.156%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

14.21M

45.4M

-47.89M

5.28M

36.14M

36.14M

36.14M

36.14M

36.14M

36.14M

Revenue %

-

219.52

-205.49

-111.03

584.11

-

-

-

-

Ebitda

13.83M

44.94M

-47.23M

11.78M

-

28.55M

28.55M

28.55M

28.55M

28.55M

Ebitda %

97.36

98.98

98.61

223.04

-

78.99

78.99

78.99

78.99

Ebit

13.63M

44.7M

-47.46M

11.62M

-

28.44M

28.44M

28.44M

28.44M

28.44M

Ebit %

95.9

98.45

99.09

219.87

-

78.69

78.69

78.69

78.69

Depreciation

206.3k

236.56k

228.49k

167.9k

-

337.85k

337.85k

337.85k

337.85k

337.85k

Depreciation %

1.45

0.52

-0.48

3.18

-

0.93

0.93

0.93

0.93

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

229.42k

4.57M

1.04k

120

18

844.89k

844.89k

844.89k

844.89k

844.89k

Total Cash %

1.61

10.07

-0

0

0

2.34

2.34

2.34

2.34

Receivables

1.02M

555.22k

2.46M

650.17k

1.47M

1.42M

1.42M

1.42M

1.42M

1.42M

Receivables %

7.17

1.22

-5.13

12.31

4.06

3.93

3.93

3.93

3.93

Inventories

2.54M

5.13M

7.51M

707.85k

-

1.94M

1.94M

1.94M

1.94M

1.94M

Inventories %

17.84

11.3

-15.69

13.4

-

5.37

5.37

5.37

5.37

Payable

987.34k

1.6M

1.22M

820.8k

938.37k

1.88M

1.88M

1.88M

1.88M

1.88M

Payable %

6.95

3.52

-2.54

15.54

2.6

5.21

5.21

5.21

5.21

Cap Ex

-

-

-

-

-

-

-

-

-

-

Cap Ex %

-

-

-

-

-

-

-

-

-

Weighted Average Cost Of Capital

Price

11.33

Beta

Diluted Shares Outstanding

9.8M

Costof Debt

4.4

Tax Rate

After Tax Cost Of Debt

4.4

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

0

Total Equity

0

Total Capital

0

Debt Weighting

0

Equity Weighting

0

Wacc

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

14.21M

45.4M

-47.89M

5.28M

36.14M

36.14M

36.14M

36.14M

36.14M

36.14M

Ebitda

13.83M

44.94M

-47.23M

11.78M

-

28.55M

28.55M

28.55M

28.55M

28.55M

Ebit

13.63M

44.7M

-47.46M

11.62M

-

28.44M

28.44M

28.44M

28.44M

28.44M

Tax Rate

-

-

-

-

-

-

-

-

-

-

Ebiat

13.63M

44.7M

-47.46M

11.62M

-

28.44M

28.44M

28.44M

28.44M

28.44M

Depreciation

206.3k

236.56k

228.49k

167.9k

-

337.85k

337.85k

337.85k

337.85k

337.85k

Receivables

1.02M

555.22k

2.46M

650.17k

1.47M

1.42M

1.42M

1.42M

1.42M

1.42M

Inventories

2.54M

5.13M

7.51M

707.85k

-

1.94M

1.94M

1.94M

1.94M

1.94M

Payable

987.34k

1.6M

1.22M

820.8k

938.37k

1.88M

1.88M

1.88M

1.88M

1.88M

Cap Ex

-

-

-

-

-

-

-

-

-

-

Ufcf

11.27M

43.42M

-51.9M

20M

8.65k

27.83M

28.78M

28.78M

28.78M

28.78M

Wacc

-

-

-

-

-

Pv Ufcf

27.83M

28.78M

28.78M

28.78M

28.78M

Sum Pv Ufcf

-

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

Free Cash Flow T1

29.36M

Terminal Value

Present Terminal Value

Intrinsic Value

Enterprise Value

Net Debt

-18

Equity Value

Diluted Shares Outstanding

9.8M

Equity Value Per Share

Projected DCF

-InfinityE%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedinfacebookinstagram
2017-2024 © Financial Modeling Prep