|
Angi Inc. (Angi) تقييم DCF
US | Communication Services | Internet Content & Information | 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
Angi Inc. (ANGI) Bundle
تبسيط التقييم Angi Inc. (Angi) مع هذه الآلة الحاسبة DCF القابلة للتخصيص! يتميز REAL Angi Inc. (Angi) بالبيانات المالية والمدخلات المتوقعة القابلة للتعديل ، يمكنك اختبار السيناريوهات وكشف القيمة العادلة Angi Inc. (Angi) في دقائق.
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 | 1,467.9 | 1,685.4 | 1,891.5 | 1,358.7 | 1,185.1 | 1,143.9 | 1,104.2 | 1,065.8 | 1,028.8 | 993.0 |
| Revenue Growth, % | 0 | 14.82 | 12.23 | -28.17 | -12.78 | -3.48 | -3.48 | -3.48 | -3.48 | -3.48 |
| EBITDA | 90.4 | 4.7 | 16.8 | 93.5 | 21.9 | 36.7 | 35.4 | 34.2 | 33.0 | 31.9 |
| EBITDA, % | 6.16 | 0.27708 | 0.8906 | 6.88 | 1.85 | 3.21 | 3.21 | 3.21 | 3.21 | 3.21 |
| Depreciation | 95.5 | 83.7 | 91.3 | 101.6 | .0 | 54.4 | 52.5 | 50.7 | 48.9 | 47.2 |
| Depreciation, % | 6.51 | 4.97 | 4.83 | 7.47 | 0 | 4.75 | 4.75 | 4.75 | 4.75 | 4.75 |
| EBIT | -5.2 | -79.0 | -74.5 | -8.1 | 21.9 | -17.7 | -17.1 | -16.5 | -15.9 | -15.3 |
| EBIT, % | -0.35084 | -4.69 | -3.94 | -0.594 | 1.85 | -1.54 | -1.54 | -1.54 | -1.54 | -1.54 |
| Total Cash | 862.7 | 428.1 | 321.2 | 364.0 | 416.4 | 373.1 | 360.1 | 347.6 | 335.5 | 323.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 43.1 | 86.3 | 72.0 | 51.1 | 36.7 | 42.8 | 41.3 | 39.9 | 38.5 | 37.2 |
| Account Receivables, % | 2.94 | 5.12 | 3.8 | 3.76 | 3.09 | 3.74 | 3.74 | 3.74 | 3.74 | 3.74 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 30.8 | 38.9 | 30.4 | 29.5 | 18.3 | 22.3 | 21.5 | 20.7 | 20.0 | 19.3 |
| Accounts Payable, % | 2.1 | 2.31 | 1.61 | 2.17 | 1.55 | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 |
| Capital Expenditure | -52.5 | -70.2 | -116.4 | -47.8 | -50.5 | -49.6 | -47.9 | -46.2 | -44.6 | -43.0 |
| Capital Expenditure, % | -3.58 | -4.17 | -6.15 | -3.52 | -4.26 | -4.33 | -4.33 | -4.33 | -4.33 | -4.33 |
| Tax Rate, % | -79.33 | -79.33 | -79.33 | -79.33 | -79.33 | -79.33 | -79.33 | -79.33 | -79.33 | -79.33 |
| EBITAT | -1.1 | -54.3 | -65.6 | -11.7 | 39.2 | -13.4 | -12.9 | -12.5 | -12.0 | -11.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 29.6 | -76.0 | -84.8 | 62.0 | -8.0 | -10.8 | -7.5 | -7.3 | -7.0 | -6.8 |
| WACC, % | 12.8 | 12.8 | 12.8 | 12.8 | 12.8 | 12.8 | 12.8 | 12.8 | 12.8 | 12.8 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -28.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -7 | |||||||||
| Terminal Value | -64 | |||||||||
| Present Terminal Value | -35 | |||||||||
| Enterprise Value | -64 | |||||||||
| Net Debt | -416 | |||||||||
| Equity Value | 353 | |||||||||
| Diluted Shares Outstanding, MM | 507 | |||||||||
| Equity Value Per Share | 0.70 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real Angi Inc. (ANGI) financials.
- Real-World Insights: Access to historical data and forward-looking estimates (highlighted in the yellow cells).
- Forecast Adaptability: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe the effects of your inputs on Angi Inc.’s valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Interface: Organized for clarity and ease of use, complete with step-by-step guidance.
Key Features
- Comprehensive Angi Data: Gain access to reliable pre-loaded historical metrics and future growth estimates.
- Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow evaluations.
- User-Friendly Dashboard: Clear charts and summaries to help visualize your valuation outcomes.
- Suitable for All Levels: An easy-to-navigate design tailored for investors, CFOs, and consultants alike.
How It Works
- 1. Access the Template: Download and open the Excel file containing Angi Inc.'s preloaded data.
- 2. Adjust Key Inputs: Modify essential parameters such as growth projections, WACC, and capital investments.
- 3. Instant Results: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Different Scenarios: Evaluate various forecasts to understand diverse valuation results.
- 5. Present with Assurance: Deliver expert valuation insights to aid your strategic decisions.
Why Choose Angi Inc. (ANGI) Services?
- Efficient Solutions: Access a comprehensive platform without the hassle of extensive setup.
- Enhanced Reliability: Utilize trustworthy data and tools to ensure accurate service outcomes.
- Fully Adaptable: Customize services to meet your unique home improvement needs and preferences.
- User-Friendly Interface: Intuitive design makes navigation and understanding results straightforward.
- Endorsed by Professionals: Preferred by industry experts who prioritize quality and effectiveness.
Who Should Use This Product?
- Real Estate Investors: Develop comprehensive valuation models for property investment analysis.
- Home Service Providers: Evaluate market dynamics to enhance service offerings and competitive positioning.
- Consultants and Advisors: Deliver precise valuation insights for Angi Inc. (ANGI) to clients.
- Students and Educators: Utilize real-world data to learn and teach about market valuation and industry trends.
- Homeowners and DIY Enthusiasts: Gain insights into the valuation of home services and renovations in the market.
What the Template Contains
- Pre-Filled Data: Includes Angi Inc.'s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Angi Inc.'s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation 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.