|
Liberty Broadband Corporation (LBRDK) تقييم DCF
US | Communication Services | Telecommunications Services | 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
Liberty Broadband Corporation (LBRDK) Bundle
تقييم الآفاق المالية لشركة Liberty Broadband Corporation (LBRDK) مثل خبير! تأتي حاسبة DCF (LBRDK) مع البيانات المالية المليئة مسبقًا وتوفر لك المرونة لتعديل نمو الإيرادات ، WACC ، الهوامش ، وغيرها من الافتراضات الأساسية التي تتماشى مع تنبؤاتك.
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 | 50.7 | 988.0 | 921.0 | 981.0 | 1,016.0 | 1,278.4 | 1,608.5 | 2,023.9 | 2,546.6 | 3,204.3 |
| Revenue Growth, % | 0 | 1848.49 | -6.78 | 6.52 | 3.57 | 25.83 | 25.83 | 25.83 | 25.83 | 25.83 |
| EBITDA | 671.2 | 264.0 | 290.0 | 1,324.0 | 1,483.0 | 915.9 | 1,152.4 | 1,450.0 | 1,824.5 | 2,295.6 |
| EBITDA, % | 1323.7 | 26.72 | 31.49 | 134.96 | 145.96 | 71.64 | 71.64 | 71.64 | 71.64 | 71.64 |
| Depreciation | 15.2 | 267.0 | 262.0 | 230.0 | 207.0 | 330.6 | 416.0 | 523.5 | 658.7 | 828.8 |
| Depreciation, % | 30.03 | 27.02 | 28.45 | 23.45 | 20.37 | 25.86 | 25.86 | 25.86 | 25.86 | 25.86 |
| EBIT | 656.0 | -3.0 | 28.0 | 1,094.0 | 1,276.0 | 774.0 | 973.9 | 1,225.4 | 1,541.9 | 1,940.1 |
| EBIT, % | 1293.67 | -0.30364 | 3.04 | 111.52 | 125.59 | 60.55 | 60.55 | 60.55 | 60.55 | 60.55 |
| Total Cash | 1,417.8 | 191.0 | 375.0 | 158.0 | 163.0 | 491.4 | 618.3 | 778.0 | 978.9 | 1,231.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 349.0 | 206.0 | 201.0 | 178.0 | 195.0 | 460.3 | 579.1 | 728.7 | 916.9 | 1,153.6 |
| Account Receivables, % | 688.28 | 20.85 | 21.82 | 18.14 | 19.19 | 36 | 36 | 36 | 36 | 36 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 97.9 | 99.0 | 92.0 | 86.0 | .0 | 329.3 | 414.3 | 521.3 | 655.9 | 825.3 |
| Accounts Payable, % | 193.14 | 10.02 | 9.99 | 8.77 | 0 | 25.76 | 25.76 | 25.76 | 25.76 | 25.76 |
| Capital Expenditure | -1.8 | -134.0 | -156.0 | -222.0 | -247.0 | -207.2 | -260.7 | -328.0 | -412.7 | -519.3 |
| Capital Expenditure, % | -3.59 | -13.56 | -16.94 | -22.63 | -24.31 | -16.21 | -16.21 | -16.21 | -16.21 | -16.21 |
| Tax Rate, % | 74.69 | 74.69 | 74.69 | 74.69 | 74.69 | 74.69 | 74.69 | 74.69 | 74.69 | 74.69 |
| EBITAT | 722.9 | -2.3 | 22.9 | 847.6 | 322.9 | 560.1 | 704.7 | 886.7 | 1,115.7 | 1,403.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 485.2 | 274.8 | 126.9 | 872.6 | 179.9 | 747.5 | 826.2 | 1,039.6 | 1,308.1 | 1,645.9 |
| WACC, % | 4.6 | 3.78 | 3.96 | 3.8 | 1.93 | 3.61 | 3.61 | 3.61 | 3.61 | 3.61 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,938.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,679 | |||||||||
| Terminal Value | 104,041 | |||||||||
| Present Terminal Value | 87,120 | |||||||||
| Enterprise Value | 92,059 | |||||||||
| Net Debt | 92,134 | |||||||||
| Equity Value | -75 | |||||||||
| Diluted Shares Outstanding, MM | 143 | |||||||||
| Equity Value Per Share | -0.53 |
What You Will Receive
- Pre-Filled Financial Model: Liberty Broadband’s actual data provides an accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital expenditures.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial outputs.
- High-Precision Accuracy: Leverages Liberty Broadband’s actual financial data for trustworthy valuation results.
- Effortless Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- 1. Access the Template: Download and open the Excel file containing Liberty Broadband Corporation’s (LBRDK) preloaded data.
- 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures as needed.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation results.
- 5. Present with Assurance: Deliver expert valuation insights to back your strategic decisions.
Why Choose Liberty Broadband Corporation (LBRDK)?
- Invest with Confidence: Benefit from a robust business model and strong market presence.
- Consistent Growth: Track record of steady revenue and subscriber growth over the years.
- Innovative Solutions: Leverage cutting-edge technology to enhance customer experiences.
- Strong Leadership: Backed by a team of industry experts dedicated to driving success.
- Commitment to Value: Focused on delivering long-term value to shareholders and stakeholders.
Who Should Use Liberty Broadband Corporation (LBRDK)?
- Investors: Gain insights and make informed decisions with a reliable investment tool.
- Financial Analysts: Enhance efficiency with a comprehensive financial model tailored for analysis.
- Consultants: Easily modify the framework for impactful client presentations or strategic reports.
- Finance Enthusiasts: Expand your knowledge of the telecommunications sector through practical case studies.
- Educators and Students: Utilize it as a hands-on resource in telecommunications and finance education.
What the Template Contains
- Pre-Filled DCF Model: Liberty Broadband Corporation’s (LBRDK) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Liberty Broadband Corporation’s profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.