|
ARARARD.com Holdings ، Inc. (ALRM) تقييم DCF
US | Technology | Software - Application | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Alarm.com Holdings, Inc. (ALRM) Bundle
تُمكّنك حاسبة DCF (ALRM) DCF الخاصة بنا (ALRM) من تقييم التقييم ، التقييم ، التقييم باستخدام البيانات المالية في العالم الحقيقي ، مما يوفر مرونة كاملة لتعديل جميع المعلمات الأساسية للتوقعات المحسنة.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 618.0 | 749.0 | 842.6 | 881.7 | 939.8 | 1,045.4 | 1,162.8 | 1,293.4 | 1,438.7 | 1,600.2 |
| Revenue Growth, % | 0 | 21.19 | 12.5 | 4.64 | 6.59 | 11.23 | 11.23 | 11.23 | 11.23 | 11.23 |
| EBITDA | 111.2 | 102.7 | 102.5 | 145.4 | 196.3 | 169.8 | 188.9 | 210.1 | 233.7 | 260.0 |
| EBITDA, % | 17.99 | 13.71 | 12.16 | 16.49 | 20.89 | 16.25 | 16.25 | 16.25 | 16.25 | 16.25 |
| Depreciation | 28.4 | 40.6 | 42.7 | 44.1 | 43.1 | 51.6 | 57.4 | 63.8 | 71.0 | 79.0 |
| Depreciation, % | 4.6 | 5.43 | 5.07 | 5 | 4.58 | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 |
| EBIT | 82.8 | 62.0 | 59.7 | 101.3 | 153.2 | 118.2 | 131.5 | 146.3 | 162.7 | 181.0 |
| EBIT, % | 13.39 | 8.28 | 7.09 | 11.48 | 16.3 | 11.31 | 11.31 | 11.31 | 11.31 | 11.31 |
| Total Cash | 253.5 | 710.6 | 622.2 | 697.0 | 1,220.7 | 812.9 | 904.2 | 1,005.7 | 1,118.7 | 1,244.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 83.3 | 105.5 | 124.3 | 130.6 | 126.1 | 147.5 | 164.1 | 182.5 | 203.0 | 225.8 |
| Account Receivables, % | 13.48 | 14.09 | 14.75 | 14.82 | 13.42 | 14.11 | 14.11 | 14.11 | 14.11 | 14.11 |
| Inventories | 44.3 | 75.3 | 115.6 | 96.1 | 87.4 | 106.9 | 118.9 | 132.3 | 147.2 | 163.7 |
| Inventories, % | 7.17 | 10.05 | 13.72 | 10.9 | 9.3 | 10.23 | 10.23 | 10.23 | 10.23 | 10.23 |
| Accounts Payable | 38.2 | 64.8 | 53.1 | 39.0 | 65.6 | 68.0 | 75.7 | 84.2 | 93.6 | 104.1 |
| Accounts Payable, % | 6.18 | 8.65 | 6.3 | 4.43 | 6.98 | 6.51 | 6.51 | 6.51 | 6.51 | 6.51 |
| Capital Expenditure | -20.5 | -15.4 | -28.6 | -14.2 | -10.1 | -24.0 | -26.7 | -29.6 | -33.0 | -36.7 |
| Capital Expenditure, % | -3.32 | -2.06 | -3.4 | -1.61 | -1.08 | -2.29 | -2.29 | -2.29 | -2.29 | -2.29 |
| Tax Rate, % | 12.48 | 12.48 | 12.48 | 12.48 | 12.48 | 12.48 | 12.48 | 12.48 | 12.48 | 12.48 |
| EBITAT | 80.4 | 70.4 | 59.5 | 83.9 | 134.1 | 110.4 | 122.8 | 136.6 | 152.0 | 169.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1.2 | 69.0 | 2.9 | 112.8 | 206.9 | 99.6 | 132.7 | 147.6 | 164.1 | 182.6 |
| WACC, % | 7.53 | 7.55 | 7.55 | 7.39 | 7.43 | 7.49 | 7.49 | 7.49 | 7.49 | 7.49 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 576.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 190 | |||||||||
| Terminal Value | 5,438 | |||||||||
| Present Terminal Value | 3,789 | |||||||||
| Enterprise Value | 4,366 | |||||||||
| Net Debt | -164 | |||||||||
| Equity Value | 4,530 | |||||||||
| Diluted Shares Outstanding, MM | 58 | |||||||||
| Equity Value Per Share | 78.11 |
What You Will Get
- Real Alarm.com Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Alarm.com Holdings, Inc. (ALRM).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to match your analysis needs.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Alarm.com’s fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and detailed financial projections.
- Time-Saving and Accurate: Avoid the hassle of building models from scratch while ensuring precision and flexibility.
Key Features
- Comprehensive Data: Alarm.com’s historical financial statements and pre-filled projections.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Monitor Alarm.com’s intrinsic value recalculating instantly.
- Visual Performance Metrics: Interactive dashboard charts illustrate valuation outcomes and essential metrics.
- Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.
How It Works
- Download: Obtain the pre-configured Excel file containing Alarm.com Holdings, Inc. (ALRM) financial data.
- Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various forecasts and instantly compare results.
- Make Decisions: Utilize the valuation findings to inform your investment approach.
Why Choose This Calculator for Alarm.com Holdings, Inc. (ALRM)?
- Designed for Experts: A sophisticated tool tailored for analysts, investors, and industry professionals.
- Comprehensive Data: Alarm.com's historical and projected financials preloaded for precise analysis.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Insightful Outputs: Instantly calculates intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance ensures a seamless experience.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Alarm.com Holdings, Inc. (ALRM) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Alarm.com Holdings, Inc. (ALRM).
- Consultants: Deliver professional valuation insights on Alarm.com Holdings, Inc. (ALRM) to clients quickly and accurately.
- Business Owners: Understand how technology companies like Alarm.com Holdings, Inc. (ALRM) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Alarm.com Holdings, Inc. (ALRM).
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Alarm.com Holdings, Inc. (ALRM).
- Real-World Data: Alarm.com’s historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore different scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.