|
Schnell, Inc. (fsly) DCF -Bewertung
US | Technology | Software - Application | 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
Fastly, Inc. (FSLY) Bundle
Entdecken Sie den wahren Wert von Fastly, Inc. (fsly) mit unserem fortschrittlichen DCF -Taschenrechner! Passen Sie die wichtigsten Annahmen an, erkunden Sie verschiedene Szenarien und bewerten Sie, wie Veränderungen schnell beeinflussen.
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 | 290.9 | 354.3 | 432.7 | 506.0 | 543.7 | 636.5 | 745.3 | 872.5 | 1,021.6 | 1,196.1 |
| Revenue Growth, % | 0 | 21.82 | 22.12 | 16.93 | 7.45 | 17.08 | 17.08 | 17.08 | 17.08 | 17.08 |
| EBITDA | -77.3 | -167.3 | -81.8 | -19.0 | -79.1 | -141.3 | -165.5 | -193.7 | -226.8 | -265.6 |
| EBITDA, % | -26.57 | -47.23 | -18.91 | -3.76 | -14.54 | -22.2 | -22.2 | -22.2 | -22.2 | -22.2 |
| Depreciation | 28.6 | 56.3 | 102.9 | 110.3 | 73.6 | 108.0 | 126.5 | 148.1 | 173.3 | 203.0 |
| Depreciation, % | 9.82 | 15.9 | 23.79 | 21.79 | 13.54 | 16.97 | 16.97 | 16.97 | 16.97 | 16.97 |
| EBIT | -105.9 | -223.7 | -184.8 | -129.3 | -152.7 | -249.3 | -291.9 | -341.8 | -400.2 | -468.5 |
| EBIT, % | -36.39 | -63.13 | -42.7 | -25.55 | -28.09 | -39.17 | -39.17 | -39.17 | -39.17 | -39.17 |
| Total Cash | 194.2 | 527.9 | 518.0 | 322.7 | 295.9 | 490.1 | 573.8 | 671.8 | 786.5 | 920.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 50.3 | 64.6 | 89.6 | 120.5 | 116.0 | 129.0 | 151.1 | 176.9 | 207.1 | 242.5 |
| Account Receivables, % | 17.28 | 18.24 | 20.7 | 23.81 | 21.33 | 20.27 | 20.27 | 20.27 | 20.27 | 20.27 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0.000000231 | 0 | 0 | 0.0000000462 | 0.0000000462 | 0.0000000462 | 0.0000000462 | 0.0000000462 |
| Accounts Payable | 9.2 | 9.3 | 4.8 | 5.6 | 6.0 | 11.6 | 13.5 | 15.9 | 18.6 | 21.7 |
| Accounts Payable, % | 3.15 | 2.61 | 1.11 | 1.11 | 1.11 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 |
| Capital Expenditure | -39.2 | -50.4 | -80.3 | -32.3 | -.8 | -67.2 | -78.7 | -92.1 | -107.8 | -126.2 |
| Capital Expenditure, % | -13.47 | -14.22 | -18.56 | -6.38 | -0.14531 | -10.55 | -10.55 | -10.55 | -10.55 | -10.55 |
| Tax Rate, % | -1.68 | -1.68 | -1.68 | -1.68 | -1.68 | -1.68 | -1.68 | -1.68 | -1.68 | -1.68 |
| EBITAT | -94.5 | -223.7 | -184.9 | -129.0 | -155.3 | -243.9 | -285.6 | -334.4 | -391.5 | -458.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -146.3 | -232.1 | -191.7 | -81.2 | -77.5 | -210.6 | -257.9 | -301.9 | -353.5 | -413.8 |
| WACC, % | 8.03 | 8.16 | 8.16 | 8.16 | 8.16 | 8.14 | 8.14 | 8.14 | 8.14 | 8.14 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,192.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -422 | |||||||||
| Terminal Value | -6,880 | |||||||||
| Present Terminal Value | -4,653 | |||||||||
| Enterprise Value | -5,846 | |||||||||
| Net Debt | 118 | |||||||||
| Equity Value | -5,964 | |||||||||
| Diluted Shares Outstanding, MM | 138 | |||||||||
| Equity Value Per Share | -43.19 |
What You Will Get
- Real FSLY 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: Explore various scenarios to assess Fastly’s future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Pre-Loaded Data: Fastly, Inc.'s historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: Watch Fastly, Inc.'s intrinsic value recalculate 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. Access the Model: Download and open the Excel file containing Fastly, Inc.'s (FSLY) preloaded data.
- 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Different Scenarios: Evaluate various forecasts to understand diverse valuation possibilities.
- 5. Present with Assurance: Deliver expert valuation insights to enhance your decision-making process.
Why Choose the Fastly Calculator?
- Precision: Up-to-date Fastly financials guarantee reliable data.
- Adaptability: Built for users to easily experiment with and adjust inputs.
- Efficiency: Avoid the complexities of creating a DCF model from the ground up.
- Expert-Level: Crafted with the accuracy and functionality expected by CFOs.
- Intuitive: Simple to navigate, even for those lacking advanced financial modeling skills.
Who Should Use This Product?
- Investors: Evaluate Fastly’s valuation before making stock transactions.
- CFOs and Financial Analysts: Enhance valuation workflows and assess financial forecasts.
- Startup Founders: Understand the valuation methods of prominent public companies like Fastly.
- Consultants: Provide expert valuation reports for your clients.
- Students and Educators: Utilize actual data to practice and teach valuation methodologies.
What the Template Contains
- Historical Data: Includes Fastly’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Fastly’s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Fastly’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.