|
Fiverer International Ltd. (FVRR) تقييم DCF
IL | Communication Services | Internet Content & Information | NYSE
|
- ✓ 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
Fiverr International Ltd. (FVRR) Bundle
تبسيط تقييم Fiverer International Ltd. (FVRR) مع هذه الآلة الحاسبة DCF القابلة للتخصيص! يضم Deal Fiverer International Ltd.
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 | 189.5 | 297.7 | 337.4 | 361.4 | 391.5 | 475.5 | 577.6 | 701.5 | 852.1 | 1,035.0 |
| Revenue Growth, % | 0 | 57.07 | 13.34 | 7.12 | 8.33 | 21.46 | 21.46 | 21.46 | 21.46 | 21.46 |
| EBITDA | -5.9 | -38.5 | -57.6 | 13.8 | 22.4 | -22.4 | -27.2 | -33.1 | -40.2 | -48.8 |
| EBITDA, % | -3.1 | -12.92 | -17.07 | 3.81 | 5.71 | -4.71 | -4.71 | -4.71 | -4.71 | -4.71 |
| Depreciation | 4.3 | 6.9 | 10.2 | 6.0 | 10.5 | 11.4 | 13.8 | 16.8 | 20.4 | 24.7 |
| Depreciation, % | 2.29 | 2.31 | 3.02 | 1.66 | 2.68 | 2.39 | 2.39 | 2.39 | 2.39 | 2.39 |
| EBIT | -10.2 | -45.3 | -67.8 | 7.8 | 11.9 | -33.8 | -41.0 | -49.8 | -60.5 | -73.5 |
| EBIT, % | -5.38 | -15.23 | -20.09 | 2.15 | 3.04 | -7.1 | -7.1 | -7.1 | -7.1 | -7.1 |
| Total Cash | 487.4 | 323.3 | 462.0 | 417.4 | 568.6 | 475.5 | 577.6 | 701.5 | 852.1 | 1,035.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 5.4 | 14.3 | 19.0 | 24.2 | 34.2 | 27.3 | 33.2 | 40.3 | 48.9 | 59.5 |
| Account Receivables, % | 2.86 | 4.79 | 5.64 | 6.7 | 8.74 | 5.74 | 5.74 | 5.74 | 5.74 | 5.74 |
| Inventories | .3 | 3.0 | 1.1 | .0 | .0 | 1.4 | 1.7 | 2.1 | 2.6 | 3.1 |
| Inventories, % | 0.18258 | 0.9924 | 0.33702 | 0 | 0 | 0.3024 | 0.3024 | 0.3024 | 0.3024 | 0.3024 |
| Accounts Payable | 3.6 | 8.7 | 8.6 | 5.5 | 5.5 | 9.8 | 11.9 | 14.5 | 17.6 | 21.4 |
| Accounts Payable, % | 1.91 | 2.92 | 2.56 | 1.52 | 1.41 | 2.07 | 2.07 | 2.07 | 2.07 | 2.07 |
| Capital Expenditure | -4.0 | -2.6 | -2.4 | -1.1 | -1.3 | -4.1 | -5.0 | -6.1 | -7.4 | -9.0 |
| Capital Expenditure, % | -2.13 | -0.86608 | -0.70339 | -0.30799 | -0.33284 | -0.8679 | -0.8679 | -0.8679 | -0.8679 | -0.8679 |
| Tax Rate, % | -53.48 | -53.48 | -53.48 | -53.48 | -53.48 | -53.48 | -53.48 | -53.48 | -53.48 | -53.48 |
| EBITAT | -10.3 | -45.5 | -68.3 | 5.7 | 18.2 | -31.9 | -38.8 | -47.1 | -57.2 | -69.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -12.2 | -47.5 | -63.5 | 3.3 | 17.5 | -15.0 | -34.1 | -41.4 | -50.3 | -61.1 |
| WACC, % | 9.5 | 9.5 | 9.5 | 9.16 | 9.5 | 9.43 | 9.43 | 9.43 | 9.43 | 9.43 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -147.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -62 | |||||||||
| Terminal Value | -838 | |||||||||
| Present Terminal Value | -534 | |||||||||
| Enterprise Value | -682 | |||||||||
| Net Debt | 328 | |||||||||
| Equity Value | -1,010 | |||||||||
| Diluted Shares Outstanding, MM | 38 | |||||||||
| Equity Value Per Share | -26.70 |
What You Will Get
- Real FVRR Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Explore various scenarios to assess Fiverr’s future performance.
- User-Friendly Design: Crafted for professionals while remaining approachable for newcomers.
Key Features
- 🔍 Real-Life FVRR Financials: Pre-filled historical and projected data for Fiverr International Ltd.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Fiverr’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Fiverr’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 Excel file.
- Step 2: Review pre-entered Fiverr data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Fiverr’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Fiverr International Ltd. (FVRR)?
- Designed for Experts: A sophisticated tool utilized by analysts, CFOs, and business consultants.
- Comprehensive Data: Fiverr’s historical and projected financials are preloaded for enhanced precision.
- Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Transparent Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance simplifies the entire process.
Who Should Use This Product?
- Freelancers: Showcase their skills and connect with potential clients on Fiverr.
- Small Business Owners: Find affordable services to enhance their business operations.
- Marketing Professionals: Access a diverse range of creative talent for campaigns and projects.
- Students and Recent Graduates: Gain real-world experience by offering services and building a portfolio.
- Investors: Analyze Fiverr's market position and growth potential in the gig economy.
What the Fiverr Template Contains
- Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
- Real-World Data: Fiverr's historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various 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 designed for clear, actionable insights.
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.