|
Check Point Software Technologies Ltd. (CHKP) DCF -Bewertung
IL | 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
Check Point Software Technologies Ltd. (CHKP) Bundle
Entdecken Sie den finanziellen Ausblick von Check Point Software Technologies Ltd. (CHKP) mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Projektionen für Wachstum, Margen und Kosten ein, um den inneren Wert von Check Point Software Technologies Ltd. (CHKP) zu bestimmen und verfeinern Sie Ihre Anlagestrategie.
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 | 1,994.8 | 2,064.9 | 2,166.8 | 2,329.9 | 2,414.7 | 2,533.1 | 2,657.3 | 2,787.7 | 2,924.4 | 3,067.8 |
| Revenue Growth, % | 0 | 3.51 | 4.93 | 7.53 | 3.64 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 |
| EBITDA | 905.8 | 931.3 | 938.2 | 920.5 | 1,023.0 | 1,092.7 | 1,146.3 | 1,202.5 | 1,261.5 | 1,323.3 |
| EBITDA, % | 45.41 | 45.1 | 43.3 | 39.51 | 42.37 | 43.14 | 43.14 | 43.14 | 43.14 | 43.14 |
| Depreciation | 24.0 | 27.1 | 30.7 | 36.2 | 47.4 | 37.7 | 39.6 | 41.5 | 43.6 | 45.7 |
| Depreciation, % | 1.2 | 1.31 | 1.42 | 1.55 | 1.96 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 |
| EBIT | 881.8 | 904.2 | 907.5 | 884.3 | 975.6 | 1,055.0 | 1,106.7 | 1,161.0 | 1,217.9 | 1,277.6 |
| EBIT, % | 44.2 | 43.79 | 41.88 | 37.95 | 40.4 | 41.65 | 41.65 | 41.65 | 41.65 | 41.65 |
| Total Cash | 1,579.9 | 1,687.7 | 1,693.7 | 1,637.6 | 1,530.0 | 1,888.4 | 1,981.0 | 2,078.2 | 2,180.1 | 2,287.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 495.8 | 540.8 | 597.8 | 644.2 | 657.7 | 676.4 | 709.6 | 744.4 | 780.9 | 819.2 |
| Account Receivables, % | 24.85 | 26.19 | 27.59 | 27.65 | 27.24 | 26.7 | 26.7 | 26.7 | 26.7 | 26.7 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0.0000000484 | 0 | 0 | 0 | 0.00000000969 | 0.00000000969 | 0.00000000969 | 0.00000000969 | 0.00000000969 |
| Accounts Payable | 15.9 | 17.5 | 9.8 | 29.6 | 48.3 | 27.2 | 28.5 | 29.9 | 31.4 | 32.9 |
| Accounts Payable, % | 0.79707 | 0.8475 | 0.45228 | 1.27 | 2 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 |
| Capital Expenditure | -25.9 | -19.3 | -15.9 | -22.1 | -18.6 | -23.7 | -24.9 | -26.1 | -27.4 | -28.7 |
| Capital Expenditure, % | -1.3 | -0.93467 | -0.7338 | -0.94854 | -0.77028 | -0.93713 | -0.93713 | -0.93713 | -0.93713 | -0.93713 |
| Tax Rate, % | 13.87 | 13.87 | 13.87 | 13.87 | 13.87 | 13.87 | 13.87 | 13.87 | 13.87 | 13.87 |
| EBITAT | 756.5 | 788.5 | 779.4 | 759.1 | 840.3 | 909.1 | 953.7 | 1,000.4 | 1,049.5 | 1,101.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 274.7 | 752.9 | 729.5 | 746.6 | 874.3 | 883.2 | 936.5 | 982.4 | 1,030.6 | 1,081.2 |
| WACC, % | 7.09 | 7.09 | 7.09 | 7.09 | 7.09 | 7.09 | 7.09 | 7.09 | 7.09 | 7.09 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,992.2 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 1,119 | |||||||||
| Terminal Value | 31,137 | |||||||||
| Present Terminal Value | 22,104 | |||||||||
| Enterprise Value | 26,096 | |||||||||
| Net Debt | -538 | |||||||||
| Equity Value | 26,633 | |||||||||
| Diluted Shares Outstanding, MM | 118 | |||||||||
| Equity Value Per Share | 225.04 |
What You Will Receive
- Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-filled real CHKP financials.
- Authentic Data: Historical figures and forward-looking projections (highlighted in the yellow cells).
- Assumption Flexibility: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect Check Point's valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Centric Layout: Organized for simplicity and ease of navigation, complete with step-by-step guidance.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Check Point Software Technologies Ltd. (CHKP).
- WACC Calculator: User-friendly Weighted Average Cost of Capital sheet with adjustable inputs specific to CHKP.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Check Point's financial outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Check Point Software Technologies Ltd. (CHKP).
- Interactive Dashboard and Charts: Visual representations that encapsulate key valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Check Point Software Technologies Ltd.'s (CHKP) pre-filled financial data and forecasts.
- Step 3: Modify critical 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 outputs and leverage the results for your investment strategies.
Why Choose This Calculator for Check Point Software Technologies Ltd. (CHKP)?
- Designed for Experts: A sophisticated tool utilized by cybersecurity analysts, financial officers, and tech consultants.
- Comprehensive Data: Check Point’s historical and projected financials preloaded for precision.
- Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Insightful Outputs: Automatically calculates intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance leads you through the entire process.
Who Should Use This Product?
- Investors: Evaluate Check Point's (CHKP) market position prior to making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and validate financial forecasts.
- Startup Founders: Understand how established tech firms like Check Point are assessed in the market.
- Consultants: Provide comprehensive valuation analyses and reports for clients.
- Students and Educators: Utilize current data to learn and instruct on valuation practices.
What the Template Contains
- Preloaded CHKP 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.
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.