Playtika Holding Corp. (PLTK) DCF Valuation

Playtika Holding Corp. (PLTK) DCF Valuation

IL | Technology | Electronic Gaming & Multimedia | NASDAQ
Playtika Holding Corp. (PLTK) DCF Valuation
  • ✓ 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

Playtika Holding Corp. (PLTK) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Simplify Playtika Holding Corp. (PLTK) valuation with this customizable DCF Calculator! Featuring real Playtika Holding Corp. (PLTK) financials and adjustable forecast inputs, you can test scenarios and uncover Playtika Holding Corp. (PLTK) fair value in minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 1,887.6 2,371.5 2,583.0 2,615.5 2,567.0 2,784.9 3,021.4 3,277.9 3,556.1 3,858.0
Revenue Growth, % 0 25.64 8.92 1.26 -1.85 8.49 8.49 8.49 8.49 8.49
EBITDA 570.4 511.9 703.1 640.3 703.6 729.2 791.1 858.2 931.1 1,010.1
EBITDA, % 30.22 21.59 27.22 24.48 27.41 26.18 26.18 26.18 26.18 26.18
Depreciation 73.0 119.2 145.5 162.0 158.0 149.7 162.4 176.2 191.1 207.4
Depreciation, % 3.87 5.03 5.63 6.19 6.16 5.38 5.38 5.38 5.38 5.38
EBIT 497.4 392.7 557.6 478.3 545.6 579.5 628.7 682.0 740.0 802.8
EBIT, % 26.35 16.56 21.59 18.29 21.25 20.81 20.81 20.81 20.81 20.81
Total Cash 266.8 520.1 1,117.1 768.7 1,029.7 828.9 899.3 975.6 1,058.4 1,148.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 125.7 129.3 143.7 141.1 171.5
Account Receivables, % 6.66 5.45 5.56 5.39 6.68
Inventories 17.2 21.3 22.7 1.7 .0 15.3 16.6 18.0 19.6 21.2
Inventories, % 0.91121 0.89817 0.87882 0.06499713 0 0.55064 0.55064 0.55064 0.55064 0.55064
Accounts Payable 54.1 34.6 45.7 50.7 65.0 58.8 63.8 69.3 75.1 81.5
Accounts Payable, % 2.87 1.46 1.77 1.94 2.53 2.11 2.11 2.11 2.11 2.11
Capital Expenditure -92.4 -98.1 -99.6 -110.0 -32.6 -102.3 -111.0 -120.4 -130.6 -141.7
Capital Expenditure, % -4.9 -4.14 -3.86 -4.21 -1.27 -3.67 -3.67 -3.67 -3.67 -3.67
Tax Rate, % 40.07 40.07 40.07 40.07 40.07 40.07 40.07 40.07 40.07 40.07
EBITAT 329.4 186.0 421.2 365.0 327.0 377.1 409.1 443.8 481.5 522.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 221.2 179.9 462.4 445.6 438.0 408.8 450.2 488.4 529.8 574.8
WACC, % 6.21 5.63 6.5 6.52 6.02 6.18 6.18 6.18 6.18 6.18
PV UFCF
SUM PV UFCF 2,035.2
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 592
Terminal Value 18,635
Present Terminal Value 13,809
Enterprise Value 15,844
Net Debt 1,494
Equity Value 14,350
Diluted Shares Outstanding, MM 367
Equity Value Per Share 39.12

What You Will Get

  • Real PLTK 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 in real-time.
  • Scenario Analysis: Explore various scenarios to assess Playtika's future performance.
  • User-Friendly Design: Crafted for professionals while remaining approachable for newcomers.

Key Features

  • Pre-Loaded Data: Playtika’s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: View Playtika’s intrinsic value recalculated in real time.
  • Clear Visual Outputs: Dashboard charts showcase valuation results and key metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Playtika data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Playtika’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Playtika Holding Corp. (PLTK)?

  • Comprehensive Tool: Combines DCF, WACC, and financial ratio analyses specifically for Playtika Holding Corp. (PLTK).
  • Customizable Inputs: Modify the yellow-highlighted cells to explore different scenarios for Playtika Holding Corp. (PLTK).
  • Detailed Insights: Automatically computes Playtika Holding Corp.'s (PLTK) intrinsic value and Net Present Value.
  • Preloaded Data: Access historical and forecasted data tailored to Playtika Holding Corp. (PLTK) for precise calculations.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on Playtika Holding Corp. (PLTK).

Who Should Use Playtika's Products?

  • Game Developers: Leverage advanced tools to enhance game design and user experience.
  • Data Analysts: Utilize robust analytics to gain insights into player behavior and trends.
  • Marketing Professionals: Quickly tailor campaigns based on player engagement metrics.
  • Investors: Make informed decisions with comprehensive data on market performance.
  • Students and Educators: Use Playtika's resources as a practical case study in gaming and business courses.

What the Template Contains

  • Preloaded PLTK Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.