|
Coupang, Inc. (CPNG) DCF -Bewertung
KR | Consumer Cyclical | Specialty Retail | NYSE
|
- ✓ 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
Coupang, Inc. (CPNG) Bundle
Unser (CPNG) DCF -Taschenrechner (CPNG) ermöglicht es Ihnen, die Bewertung der Coupang, Inc. anhand der tatsächlichen Finanzdaten zu bewerten und vollständige Flexibilität zu bieten, um alle Schlüsselparameter für verbesserte Projektionen zu ändern.
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 | 11,967.3 | 18,406.4 | 20,582.6 | 24,383.0 | 30,268.0 | 38,457.6 | 48,863.1 | 62,084.0 | 78,882.1 | 100,225.2 |
| Revenue Growth, % | 0 | 53.81 | 11.82 | 18.46 | 24.14 | 27.06 | 27.06 | 27.06 | 27.06 | 27.06 |
| EBITDA | -227.6 | -1,294.8 | 474.7 | 1,245.0 | 1,046.0 | 148.6 | 188.8 | 239.9 | 304.8 | 387.3 |
| EBITDA, % | -1.9 | -7.03 | 2.31 | 5.11 | 3.46 | 0.38643 | 0.38643 | 0.38643 | 0.38643 | 0.38643 |
| Depreciation | 127.5 | 201.5 | 540.6 | 613.0 | 433.0 | 671.6 | 853.3 | 1,084.2 | 1,377.5 | 1,750.2 |
| Depreciation, % | 1.07 | 1.09 | 2.63 | 2.51 | 1.43 | 1.75 | 1.75 | 1.75 | 1.75 | 1.75 |
| EBIT | -355.1 | -1,496.2 | -65.9 | 632.0 | 613.0 | -523.0 | -664.5 | -844.3 | -1,072.7 | -1,362.9 |
| EBIT, % | -2.97 | -8.13 | -0.32035 | 2.59 | 2.03 | -1.36 | -1.36 | -1.36 | -1.36 | -1.36 |
| Total Cash | 1,251.5 | 3,487.7 | 3,509.3 | 5,243.0 | 5,879.0 | 6,721.0 | 8,539.5 | 10,850.0 | 13,785.7 | 17,515.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 71.3 | 175.4 | 184.5 | 314.0 | 407.0 | 390.5 | 496.1 | 630.4 | 800.9 | 1,017.6 |
| Account Receivables, % | 0.59543 | 0.95266 | 0.89621 | 1.29 | 1.34 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 |
| Inventories | 1,161.2 | 1,421.5 | 1,656.9 | 1,666.0 | 2,099.0 | 3,018.4 | 3,835.1 | 4,872.7 | 6,191.2 | 7,866.3 |
| Inventories, % | 9.7 | 7.72 | 8.05 | 6.83 | 6.93 | 7.85 | 7.85 | 7.85 | 7.85 | 7.85 |
| Accounts Payable | 2,907.9 | 3,442.7 | 3,622.0 | 5,099.0 | 5,554.0 | 7,680.9 | 9,759.1 | 12,399.6 | 15,754.6 | 20,017.3 |
| Accounts Payable, % | 24.3 | 18.7 | 17.6 | 20.91 | 18.35 | 19.97 | 19.97 | 19.97 | 19.97 | 19.97 |
| Capital Expenditure | -484.6 | -673.7 | -824.3 | -896.0 | -879.0 | -1,407.0 | -1,787.7 | -2,271.4 | -2,886.0 | -3,666.8 |
| Capital Expenditure, % | -4.05 | -3.66 | -4 | -3.67 | -2.9 | -3.66 | -3.66 | -3.66 | -3.66 | -3.66 |
| Tax Rate, % | 67.44 | 67.44 | 67.44 | 67.44 | 67.44 | 67.44 | 67.44 | 67.44 | 67.44 | 67.44 |
| EBITAT | -355.3 | -1,497.2 | -65.2 | 1,471.8 | 199.6 | -451.2 | -573.3 | -728.4 | -925.5 | -1,176.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 963.0 | -1,799.0 | -414.0 | 2,527.1 | -317.4 | 37.4 | -351.9 | -447.1 | -568.0 | -721.7 |
| WACC, % | 8.92 | 8.92 | 8.91 | 8.92 | 8.71 | 8.88 | 8.88 | 8.88 | 8.88 | 8.88 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,484.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -736 | |||||||||
| Terminal Value | -10,707 | |||||||||
| Present Terminal Value | -6,999 | |||||||||
| Enterprise Value | -8,484 | |||||||||
| Net Debt | -2,642 | |||||||||
| Equity Value | -5,842 | |||||||||
| Diluted Shares Outstanding, MM | 1,826 | |||||||||
| Equity Value Per Share | -3.20 |
What You Will Get
- Real CPNG 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 automatically.
- Scenario Analysis: Evaluate various scenarios to assess Coupang's future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Comprehensive Historical Data: Coupang’s past financial statements and pre-populated projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Calculations: Observe Coupang’s intrinsic value update instantly.
- Intuitive Visual Representations: Dashboard graphs illustrate valuation outcomes and essential metrics.
- Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.
How It Works
- Download: Obtain the pre-configured Excel file containing Coupang, Inc.'s (CPNG) financial data.
- Customize: Modify projections, such as revenue growth rates, EBITDA percentages, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare results.
- Make Decisions: Leverage the valuation outcomes to inform your investment approach.
Why Choose This Calculator for Coupang, Inc. (CPNG)?
- Accurate Data: Up-to-date Coupang financials provide dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you from starting from scratch.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the e-commerce sector.
- User-Friendly: Clear design and step-by-step guidance ensure accessibility for all users.
Who Should Use Coupang, Inc. (CPNG)?
- Investors: Gain insights into e-commerce dynamics and make informed investment choices.
- Market Analysts: Utilize comprehensive data to streamline your market assessments.
- Consultants: Tailor the analytics for client strategies or market entry reports.
- E-commerce Enthusiasts: Enhance your knowledge of online retail trends with practical case studies.
- Educators and Students: Leverage it as a valuable resource for studies in business and e-commerce.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Coupang 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 such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models that illustrate 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 Coupang.
- Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy analysis of 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.