|
Fortinet ، Inc. (FTNT) تقييم DCF |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Fortinet, Inc. (FTNT) Bundle
Explore Fortinet ، Inc. (FTNT) التوقعات المالية مع حاسبة DCF سهلة الاستخدام! أدخل افتراضاتك للنمو والهوامش والمصروفات التي لحقت بحساب Fortinet ، Inc. (FTNT) القيمة الجوهرية وتشكيل استراتيجية الاستثمار الخاصة بك.
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 | 2,594.4 | 3,342.2 | 4,417.4 | 5,304.8 | 5,955.8 | 7,345.8 | 9,060.2 | 11,174.8 | 13,782.8 | 16,999.5 |
| Revenue Growth, % | 0 | 28.82 | 32.17 | 20.09 | 12.27 | 23.34 | 23.34 | 23.34 | 23.34 | 23.34 |
| EBITDA | 560.4 | 727.7 | 1,077.8 | 1,468.1 | 1,803.4 | 1,847.1 | 2,278.2 | 2,809.9 | 3,465.7 | 4,274.6 |
| EBITDA, % | 21.6 | 21.77 | 24.4 | 27.67 | 30.28 | 25.15 | 25.15 | 25.15 | 25.15 | 25.15 |
| Depreciation | 68.8 | 84.4 | 104.3 | 113.4 | 4.6 | 143.3 | 176.7 | 218.0 | 268.9 | 331.6 |
| Depreciation, % | 2.65 | 2.53 | 2.36 | 2.14 | 0.07723564 | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 |
| EBIT | 491.6 | 643.3 | 973.5 | 1,354.7 | 1,798.8 | 1,703.8 | 2,101.5 | 2,592.0 | 3,196.9 | 3,943.0 |
| EBIT, % | 18.95 | 19.25 | 22.04 | 25.54 | 30.2 | 23.19 | 23.19 | 23.19 | 23.19 | 23.19 |
| Total Cash | 1,837.3 | 2,551.7 | 2,211.0 | 2,440.4 | 4,066.5 | 4,576.4 | 5,644.5 | 6,961.9 | 8,586.7 | 10,590.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 720.0 | 807.7 | 1,261.7 | 1,402.0 | 1,463.4 | 1,931.7 | 2,382.5 | 2,938.5 | 3,624.3 | 4,470.2 |
| Account Receivables, % | 27.75 | 24.17 | 28.56 | 26.43 | 24.57 | 26.3 | 26.3 | 26.3 | 26.3 | 26.3 |
| Inventories | 139.8 | 175.8 | 264.6 | 484.8 | 315.5 | 456.5 | 563.1 | 694.5 | 856.6 | 1,056.5 |
| Inventories, % | 5.39 | 5.26 | 5.99 | 9.14 | 5.3 | 6.21 | 6.21 | 6.21 | 6.21 | 6.21 |
| Accounts Payable | 141.6 | 148.4 | 243.4 | 204.3 | 190.9 | 330.0 | 407.1 | 502.1 | 619.3 | 763.8 |
| Accounts Payable, % | 5.46 | 4.44 | 5.51 | 3.85 | 3.21 | 4.49 | 4.49 | 4.49 | 4.49 | 4.49 |
| Capital Expenditure | -125.9 | -295.9 | -281.2 | -204.1 | -378.9 | -444.9 | -548.7 | -676.8 | -834.7 | -1,029.5 |
| Capital Expenditure, % | -4.85 | -8.85 | -6.37 | -3.85 | -6.36 | -6.06 | -6.06 | -6.06 | -6.06 | -6.06 |
| Tax Rate, % | 15.22 | 15.22 | 15.22 | 15.22 | 15.22 | 15.22 | 15.22 | 15.22 | 15.22 | 15.22 |
| EBITAT | 443.3 | 621.2 | 873.5 | 1,165.9 | 1,525.0 | 1,524.3 | 1,880.0 | 2,318.8 | 2,860.0 | 3,527.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -332.0 | 292.8 | 248.8 | 675.6 | 1,245.2 | 752.5 | 1,027.7 | 1,267.6 | 1,563.4 | 1,928.3 |
| WACC, % | 9.26 | 9.26 | 9.25 | 9.25 | 9.25 | 9.25 | 9.25 | 9.25 | 9.25 | 9.25 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,857.6 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 2,005 | |||||||||
| Terminal Value | 38,163 | |||||||||
| Present Terminal Value | 24,515 | |||||||||
| Enterprise Value | 29,373 | |||||||||
| Net Debt | -1,882 | |||||||||
| Equity Value | 31,255 | |||||||||
| Diluted Shares Outstanding, MM | 772 | |||||||||
| Equity Value Per Share | 40.49 |
What You Will Get
- Real Fortinet Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Fortinet’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Fortinet, Inc. (FTNT).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates to fit your analysis needs.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Fortinet, Inc. (FTNT).
- Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.
How It Works
- Download the Template: Gain immediate access to the Excel-based FTNT DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates Fortinet’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Utilize the results to inform your investment or financial strategy.
Why Choose This Calculator for Fortinet, Inc. (FTNT)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Easily adjust parameters to suit your financial analysis.
- Real-Time Adjustments: Observe immediate changes to Fortinet’s valuation as you modify inputs.
- Pre-Loaded Data: Comes with Fortinet’s actual financial metrics for swift evaluations.
- Relied Upon by Experts: Utilized by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Fortinet stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Fortinet (FTNT).
- Consultants: Deliver professional valuation insights to clients quickly and accurately using Fortinet (FTNT) data.
- Business Owners: Understand how cybersecurity companies like Fortinet (FTNT) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Fortinet (FTNT).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Fortinet historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Fortinet.
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.