|
BigCommerce Holdings ، Inc. (BIGC) DCF تقييم
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
BigCommerce Holdings, Inc. (BIGC) Bundle
تم تصميم حاسبة BigCommerce DCF الخاصة بنا ، التي تم تصميمها من أجل الدقة ، في تقييم تقييم BigCommerce Holdings ، Inc. (BIGC) باستخدام البيانات المالية في العالم الحقيقي ويوفر مرونة كاملة لتعديل جميع المعلمات الرئيسية 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 | 152.4 | 219.9 | 279.1 | 309.4 | 332.9 | 407.6 | 499.0 | 610.9 | 747.9 | 915.6 |
| Revenue Growth, % | 0 | 44.29 | 26.94 | 10.86 | 7.61 | 22.42 | 22.42 | 22.42 | 22.42 | 22.42 |
| EBITDA | -31.3 | -69.7 | -125.2 | -49.3 | -41.7 | -102.4 | -125.3 | -153.5 | -187.9 | -230.0 |
| EBITDA, % | -20.57 | -31.72 | -44.85 | -15.94 | -12.52 | -25.12 | -25.12 | -25.12 | -25.12 | -25.12 |
| Depreciation | 3.1 | 6.2 | 11.4 | 12.5 | 13.8 | 13.9 | 17.1 | 20.9 | 25.6 | 31.3 |
| Depreciation, % | 2.02 | 2.8 | 4.09 | 4.03 | 4.15 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 |
| EBIT | -34.4 | -75.9 | -136.6 | -61.8 | -55.5 | -116.3 | -142.4 | -174.3 | -213.4 | -261.3 |
| EBIT, % | -22.6 | -34.52 | -48.95 | -19.97 | -16.67 | -28.54 | -28.54 | -28.54 | -28.54 | -28.54 |
| Total Cash | 219.4 | 399.9 | 303.5 | 270.1 | 178.2 | 359.3 | 439.9 | 538.6 | 659.4 | 807.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 22.9 | 39.8 | 51.9 | 37.7 | 48.1 | 63.9 | 78.2 | 95.7 | 117.2 | 143.5 |
| Account Receivables, % | 15.03 | 18.11 | 18.6 | 12.19 | 14.45 | 15.67 | 15.67 | 15.67 | 15.67 | 15.67 |
| Inventories | 3.7 | 5.2 | 7.6 | .0 | .0 | 6.1 | 7.5 | 9.2 | 11.3 | 13.8 |
| Inventories, % | 2.45 | 2.35 | 2.73 | 0 | 0 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 |
| Accounts Payable | 5.8 | 8.2 | 7.0 | 8.0 | 7.0 | 12.0 | 14.7 | 18.0 | 22.0 | 27.0 |
| Accounts Payable, % | 3.8 | 3.73 | 2.51 | 2.58 | 2.11 | 2.95 | 2.95 | 2.95 | 2.95 | 2.95 |
| Capital Expenditure | -2.0 | -3.3 | -5.2 | -4.2 | -3.7 | -5.8 | -7.1 | -8.7 | -10.7 | -13.0 |
| Capital Expenditure, % | -1.29 | -1.5 | -1.86 | -1.35 | -1.12 | -1.42 | -1.42 | -1.42 | -1.42 | -1.42 |
| Tax Rate, % | -3.9 | -3.9 | -3.9 | -3.9 | -3.9 | -3.9 | -3.9 | -3.9 | -3.9 | -3.9 |
| EBITAT | -34.5 | -75.8 | -137.1 | -61.8 | -57.7 | -116.3 | -142.4 | -174.3 | -213.4 | -261.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -54.2 | -88.9 | -146.6 | -30.7 | -58.9 | -125.1 | -145.4 | -178.1 | -218.0 | -266.9 |
| WACC, % | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -723.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -272 | |||||||||
| Terminal Value | -4,521 | |||||||||
| Present Terminal Value | -3,074 | |||||||||
| Enterprise Value | -3,797 | |||||||||
| Net Debt | 132 | |||||||||
| Equity Value | -3,929 | |||||||||
| Diluted Shares Outstanding, MM | 78 | |||||||||
| Equity Value Per Share | -50.63 |
What You Will Get
- Real BIGC Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust metrics such as WACC, tax rates, revenue growth, and capital expenditures.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Explore various scenarios to assess BigCommerce's future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- 🔍 Real-Life BIGC Financials: Pre-filled historical and projected data for BigCommerce Holdings, Inc. (BIGC).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate BigCommerce’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize BigCommerce’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template featuring BigCommerce’s data included.
- Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including BigCommerce’s intrinsic value.
- Step 5: Make informed investment choices or create reports using the generated outputs.
Why Choose This Calculator for BigCommerce Holdings, Inc. (BIGC)?
- Accuracy: Leverages real BigCommerce financials to ensure precise data.
- Flexibility: Tailored for users to easily test and adjust inputs as needed.
- Time-Saving: Eliminate the complexity of constructing a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
- User-Friendly: Intuitive design that caters to users, regardless of their financial modeling expertise.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for portfolio management of BigCommerce Holdings, Inc. (BIGC).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations regarding BigCommerce Holdings, Inc. (BIGC).
- Consultants and Advisors: Deliver precise valuation insights to clients interested in investing in BigCommerce Holdings, Inc. (BIGC).
- Students and Educators: Utilize real-world data to enhance learning and practice financial modeling with a focus on BigCommerce Holdings, Inc. (BIGC).
- Tech Enthusiasts: Gain insights into how e-commerce platforms like BigCommerce Holdings, Inc. (BIGC) are evaluated in the marketplace.
What the Template Contains
- Pre-Filled Data: Contains BigCommerce Holdings, Inc.'s (BIGC) historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automatic calculations included.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on user-defined inputs.
- Key Financial Ratios: Evaluate BigCommerce's profitability, efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visuals and tables summarizing essential valuation outcomes.
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.