|
Consensus Cloud Solutions, Inc. (CCSI) DCF -Bewertung
US | Technology | Software - Infrastructure | 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
Consensus Cloud Solutions, Inc. (CCSI) Bundle
Stürzen Sie Ihre Analyse und verbessern Sie die Präzision mit unserem [CCSI] DCF -Taschenrechner! In diesem Tool können Sie mit tatsächlichen Daten von Consensus Cloud Solutions, Inc. und anpassbaren Annahmen [Unternehmen] wie ein erfahrener Investor prognostizieren, bewerten und Wert bewerten.
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 | 678.5 | 617.9 | 362.4 | 362.6 | 350.4 | 329.2 | 309.4 | 290.7 | 273.2 | 256.7 |
| Revenue Growth, % | 0 | -8.93 | -41.35 | 0.038629 | -3.36 | -6.03 | -6.03 | -6.03 | -6.03 | -6.03 |
| EBITDA | 241.3 | 188.9 | 167.0 | 166.0 | 176.7 | 137.2 | 129.0 | 121.2 | 113.9 | 107.0 |
| EBITDA, % | 35.56 | 30.58 | 46.07 | 45.77 | 50.44 | 41.68 | 41.68 | 41.68 | 41.68 | 41.68 |
| Depreciation | 13.0 | 13.7 | 16.6 | 17.4 | 20.5 | 12.8 | 12.0 | 11.3 | 10.6 | 10.0 |
| Depreciation, % | 1.92 | 2.21 | 4.59 | 4.8 | 5.86 | 3.88 | 3.88 | 3.88 | 3.88 | 3.88 |
| EBIT | 228.2 | 175.3 | 150.3 | 148.5 | 156.2 | 124.5 | 117.0 | 109.9 | 103.3 | 97.1 |
| EBIT, % | 33.64 | 28.36 | 41.48 | 40.97 | 44.59 | 37.81 | 37.81 | 37.81 | 37.81 | 37.81 |
| Total Cash | 128.2 | 67.2 | 94.2 | 88.7 | 33.5 | 59.1 | 55.6 | 52.2 | 49.1 | 46.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 16.1 | 24.8 | 28.0 | 26.3 | 24.9 | 18.8 | 17.6 | 16.6 | 15.6 | 14.6 |
| Account Receivables, % | 2.37 | 4.02 | 7.73 | 7.27 | 7.11 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 |
| Inventories | .0 | .0 | .0 | .0 | -15.8 | -3.0 | -2.8 | -2.6 | -2.5 | -2.3 |
| Inventories, % | 0.000000147 | 0.000000162 | 0.000000276 | 0 | -4.5 | -0.89999 | -0.89999 | -0.89999 | -0.89999 | -0.89999 |
| Accounts Payable | 32.8 | 4.9 | 6.3 | 9.9 | 7.4 | 8.0 | 7.5 | 7.1 | 6.7 | 6.3 |
| Accounts Payable, % | 4.83 | 0.79382 | 1.73 | 2.72 | 2.11 | 2.44 | 2.44 | 2.44 | 2.44 | 2.44 |
| Capital Expenditure | -35.6 | -34.6 | -31.0 | -36.5 | -33.4 | -25.7 | -24.1 | -22.7 | -21.3 | -20.0 |
| Capital Expenditure, % | -5.24 | -5.6 | -8.57 | -10.06 | -9.54 | -7.8 | -7.8 | -7.8 | -7.8 | -7.8 |
| Tax Rate, % | 26.84 | 26.84 | 26.84 | 26.84 | 26.84 | 26.84 | 26.84 | 26.84 | 26.84 | 26.84 |
| EBITAT | 167.8 | 148.8 | 110.5 | 111.2 | 114.3 | 94.6 | 88.9 | 83.5 | 78.5 | 73.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 161.9 | 91.3 | 94.3 | 97.4 | 116.1 | 75.7 | 77.2 | 72.6 | 68.2 | 64.1 |
| WACC, % | 8.15 | 8.49 | 8.15 | 8.19 | 8.14 | 8.22 | 8.22 | 8.22 | 8.22 | 8.22 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 285.9 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 66 | |||||||||
| Terminal Value | 1,404 | |||||||||
| Present Terminal Value | 946 | |||||||||
| Enterprise Value | 1,232 | |||||||||
| Net Debt | 574 | |||||||||
| Equity Value | 658 | |||||||||
| Diluted Shares Outstanding, MM | 19 | |||||||||
| Equity Value Per Share | 33.95 |
What You Will Receive
- Pre-Built Financial Model: Consensus Cloud Solutions, Inc.'s (CCSI) actual data facilitates accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other crucial factors.
- Real-Time Calculations: Instantaneous updates allow you to view results as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
- Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation frameworks tailored for Consensus Cloud Solutions, Inc. (CCSI).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital template with adjustable parameters.
- Customizable Forecast Assumptions: Adjust growth projections, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Consensus Cloud Solutions, Inc. (CCSI).
- Interactive Dashboard and Visuals: Graphical representations highlight essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file for Consensus Cloud Solutions, Inc. (CCSI).
- Step 2: Review the pre-filled financial data and forecasts for Consensus Cloud Solutions, Inc. (CCSI).
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the results and leverage the insights for your investment strategies.
Why Choose This Calculator for Consensus Cloud Solutions, Inc. (CCSI)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for CCSI.
- Flexible Parameters: Modify yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes CCSI’s intrinsic value and Net Present Value.
- Preloaded Information: Access to historical and projected data for reliable calculations.
- High-Caliber Tool: Perfect for financial analysts, investors, and business advisors focusing on CCSI.
Who Should Use Consensus Cloud Solutions, Inc. (CCSI)?
- Cloud Service Providers: Enhance your offerings with advanced cloud solutions tailored for diverse needs.
- IT Professionals: Streamline operations using robust tools designed for efficiency and scalability.
- Business Leaders: Leverage data-driven insights to make informed decisions about cloud integration.
- Developers: Utilize flexible APIs to build innovative applications on a reliable cloud platform.
- Students and Educators: Explore cloud computing concepts through hands-on experience with real-world applications.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Consensus Cloud Solutions, Inc. (CCSI) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models displaying intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Consensus Cloud Solutions, Inc. (CCSI).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.
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.