|
Amplitude, Inc. (AMPL) DCF -Bewertung
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
Amplitude, Inc. (AMPL) Bundle
Erforschen Sie die finanzielle Zukunft von Amplitude, Inc. (AMPL) mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Annahmen für Wachstum, Margen und Kosten für die Berechnung des intrinsischen Wertes von Amplitude, Inc. (AMPL) ein und verfeinern Sie Ihre Anlagestrategie.
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 | 102.5 | 167.3 | 238.1 | 276.3 | 299.3 | 396.5 | 525.3 | 696.0 | 922.0 | 1,221.6 |
| Revenue Growth, % | 0 | 63.24 | 42.33 | 16.05 | 8.32 | 32.49 | 32.49 | 32.49 | 32.49 | 32.49 |
| EBITDA | -22.3 | -71.1 | -91.9 | -88.8 | -107.4 | -135.5 | -179.5 | -237.8 | -315.1 | -417.5 |
| EBITDA, % | -21.78 | -42.48 | -38.6 | -32.13 | -35.88 | -34.17 | -34.17 | -34.17 | -34.17 | -34.17 |
| Depreciation | 1.7 | 3.1 | 8.4 | 5.6 | .0 | 7.2 | 9.5 | 12.6 | 16.7 | 22.1 |
| Depreciation, % | 1.65 | 1.85 | 3.53 | 2.03 | 0 | 1.81 | 1.81 | 1.81 | 1.81 | 1.81 |
| EBIT | -24.0 | -74.1 | -100.3 | -94.4 | -107.4 | -142.7 | -189.0 | -250.4 | -331.8 | -439.6 |
| EBIT, % | -23.43 | -44.33 | -42.13 | -34.16 | -35.88 | -35.99 | -35.99 | -35.99 | -35.99 | -35.99 |
| Total Cash | 117.8 | 307.4 | 230.5 | 322.4 | 241.1 | 378.5 | 501.5 | 664.4 | 880.3 | 1,166.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 17.4 | 20.4 | 22.7 | 29.5 | 26.3 | 46.2 | 61.2 | 81.0 | 107.4 | 142.2 |
| Account Receivables, % | 16.98 | 12.22 | 9.54 | 10.68 | 8.8 | 11.64 | 11.64 | 11.64 | 11.64 | 11.64 |
| Inventories | 6.6 | 8.1 | 10.9 | .0 | .0 | 12.6 | 16.7 | 22.2 | 29.4 | 38.9 |
| Inventories, % | 6.48 | 4.85 | 4.59 | 0 | 0 | 3.18 | 3.18 | 3.18 | 3.18 | 3.18 |
| Accounts Payable | 4.4 | 3.4 | .5 | 3.1 | 1.0 | 6.3 | 8.4 | 11.1 | 14.7 | 19.5 |
| Accounts Payable, % | 4.31 | 2.01 | 0.20582 | 1.11 | 0.33114 | 1.59 | 1.59 | 1.59 | 1.59 | 1.59 |
| Capital Expenditure | -2.2 | -3.2 | -5.8 | -3.2 | -1.7 | -6.5 | -8.7 | -11.5 | -15.2 | -20.2 |
| Capital Expenditure, % | -2.15 | -1.93 | -2.44 | -1.15 | -0.5764 | -1.65 | -1.65 | -1.65 | -1.65 | -1.65 |
| Tax Rate, % | -1.94 | -1.94 | -1.94 | -1.94 | -1.94 | -1.94 | -1.94 | -1.94 | -1.94 | -1.94 |
| EBITAT | -24.8 | -75.2 | -101.2 | -95.7 | -109.5 | -142.7 | -189.0 | -250.4 | -331.8 | -439.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -45.0 | -80.9 | -106.5 | -86.6 | -110.1 | -169.2 | -205.2 | -271.9 | -360.2 | -477.3 |
| WACC, % | 10.51 | 10.51 | 10.51 | 10.51 | 10.51 | 10.51 | 10.51 | 10.51 | 10.51 | 10.51 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,053.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -487 | |||||||||
| Terminal Value | -5,719 | |||||||||
| Present Terminal Value | -3,469 | |||||||||
| Enterprise Value | -4,523 | |||||||||
| Net Debt | -170 | |||||||||
| Equity Value | -4,353 | |||||||||
| Diluted Shares Outstanding, MM | 124 | |||||||||
| Equity Value Per Share | -35.13 |
What You Will Get
- Pre-Filled Financial Model: Amplitude, Inc.’s (AMPL) actual data enables precise DCF valuation.
- Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
- Instant Calculations: Automatic updates ensure you see results as you make changes.
- Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
- Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.
Key Features
- Comprehensive Analytics Platform: Offers advanced tools for tracking user behavior and engagement metrics.
- Customizable Dashboards: Tailor dashboards to visualize key performance indicators relevant to your business.
- Real-Time Data Insights: Access up-to-the-minute analytics for informed decision-making.
- Segmentation Capabilities: Analyze user segments to optimize marketing strategies and product development.
- Integration with Popular Tools: Seamlessly connect with other platforms for enhanced data analysis and reporting.
How It Works
- Step 1: Download the prebuilt Excel template featuring Amplitude, Inc.'s (AMPL) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the updated results, including Amplitude, Inc.'s (AMPL) intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Choose This Calculator for Amplitude, Inc. (AMPL)?
- Accurate Data: Utilize real Amplitude financials for trustworthy valuation outcomes.
- Customizable: Modify essential parameters like growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the field.
- User-Friendly: Easy-to-navigate interface and clear instructions ensure accessibility for all users.
Who Should Use Amplitude, Inc. (AMPL)?
- Data Analysts: Leverage advanced analytics to drive data-informed decisions.
- Product Managers: Utilize insights to enhance user engagement and optimize product features.
- Marketers: Quickly analyze customer behavior to tailor marketing strategies effectively.
- Business Executives: Make strategic decisions backed by comprehensive data analysis.
- Students and Educators: Explore practical applications of analytics in real-world business scenarios.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Amplitude, Inc. (AMPL) 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 Amplitude, Inc. (AMPL).
- 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.