|
Godaddy Inc. (GDDy) DCF -Bewertung
US | Technology | Software - Infrastructure | 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
GoDaddy Inc. (GDDY) Bundle
Bewerten Sie den finanziellen Ausblick von Godaddy Inc. (GDDY) wie ein Experte! Dieser (GDDY) DCF-Taschenrechner bietet Ihnen vorgefüllte Finanzdaten und die Flexibilität, das Umsatzwachstum, WACC, Margen und andere kritische Annahmen zu ändern, um sich an Ihren Vorhersagen zu übereinstimmen.
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 | 3,316.7 | 3,815.7 | 4,091.3 | 4,254.1 | 4,573.2 | 4,959.0 | 5,377.4 | 5,831.1 | 6,323.1 | 6,856.6 |
| Revenue Growth, % | 0 | 15.05 | 7.22 | 3.98 | 7.5 | 8.44 | 8.44 | 8.44 | 8.44 | 8.44 |
| EBITDA | -198.1 | 659.6 | 744.2 | 821.6 | 1,068.2 | 715.8 | 776.2 | 841.7 | 912.7 | 989.7 |
| EBITDA, % | -5.97 | 17.29 | 18.19 | 19.31 | 23.36 | 14.43 | 14.43 | 14.43 | 14.43 | 14.43 |
| Depreciation | 202.7 | 199.6 | 194.6 | 171.3 | 135.3 | 229.0 | 248.3 | 269.2 | 291.9 | 316.6 |
| Depreciation, % | 6.11 | 5.23 | 4.76 | 4.03 | 2.96 | 4.62 | 4.62 | 4.62 | 4.62 | 4.62 |
| EBIT | -400.8 | 460.0 | 549.6 | 650.3 | 932.9 | 486.9 | 528.0 | 572.5 | 620.8 | 673.2 |
| EBIT, % | -12.08 | 12.06 | 13.43 | 15.29 | 20.4 | 9.82 | 9.82 | 9.82 | 9.82 | 9.82 |
| Total Cash | 765.2 | 1,255.7 | 774.0 | 498.8 | 1,089.0 | 1,095.3 | 1,187.7 | 1,287.9 | 1,396.6 | 1,514.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 41.8 | 63.6 | 60.1 | 76.6 | 91.1 | 81.2 | 88.1 | 95.5 | 103.6 | 112.3 |
| Account Receivables, % | 1.26 | 1.67 | 1.47 | 1.8 | 1.99 | 1.64 | 1.64 | 1.64 | 1.64 | 1.64 |
| Inventories | 423.5 | 460.6 | 476.7 | .0 | .0 | 361.9 | 392.5 | 425.6 | 461.5 | 500.4 |
| Inventories, % | 12.77 | 12.07 | 11.65 | 0 | 0 | 7.3 | 7.3 | 7.3 | 7.3 | 7.3 |
| Accounts Payable | 51.0 | 85.2 | 130.9 | 148.1 | 81.6 | 121.4 | 131.6 | 142.7 | 154.7 | 167.8 |
| Accounts Payable, % | 1.54 | 2.23 | 3.2 | 3.48 | 1.78 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 |
| Capital Expenditure | -81.5 | -253.2 | -60.1 | -77.4 | -26.6 | -128.6 | -139.4 | -151.2 | -163.9 | -177.8 |
| Capital Expenditure, % | -2.46 | -6.64 | -1.47 | -1.82 | -0.58165 | -2.59 | -2.59 | -2.59 | -2.59 | -2.59 |
| Tax Rate, % | -22.41 | -22.41 | -22.41 | -22.41 | -22.41 | -22.41 | -22.41 | -22.41 | -22.41 | -22.41 |
| EBITAT | -399.7 | 439.5 | 543.0 | 2,214.0 | 1,141.9 | 481.1 | 521.7 | 565.7 | 613.4 | 665.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -692.8 | 361.2 | 710.6 | 2,785.3 | 1,169.6 | 269.2 | 603.4 | 654.3 | 709.5 | 769.4 |
| WACC, % | 8.75 | 8.73 | 8.75 | 8.76 | 8.76 | 8.75 | 8.75 | 8.75 | 8.75 | 8.75 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,279.6 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 800 | |||||||||
| Terminal Value | 16,847 | |||||||||
| Present Terminal Value | 11,076 | |||||||||
| Enterprise Value | 13,356 | |||||||||
| Net Debt | 2,783 | |||||||||
| Equity Value | 10,573 | |||||||||
| Diluted Shares Outstanding, MM | 145 | |||||||||
| Equity Value Per Share | 72.78 |
What You Will Get
- Real GoDaddy Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for GoDaddy Inc. (GDDY).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specifically for GoDaddy Inc. (GDDY).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on GoDaddy Inc.'s (GDDY) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for GoDaddy Inc. (GDDY).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for GoDaddy Inc. (GDDY).
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for GoDaddy Inc. (GDDY).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for GoDaddy Inc. (GDDY).
- Interactive Dashboard and Charts: Visual representations of key valuation metrics for straightforward analysis.
How It Works
- 1. Access the Template: Download and open the Excel file featuring GoDaddy Inc.'s (GDDY) preloaded data.
- 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Present with Confidence: Share professional valuation insights to bolster your decision-making process.
Why Choose This Calculator for GoDaddy Inc. (GDDY)?
- Accuracy: Utilizes real GoDaddy financials to ensure precise data.
- Flexibility: Crafted for users to easily test and adjust inputs as needed.
- Time-Saving: Eliminate the complexity of constructing a DCF model from the ground up.
- Professional-Grade: Engineered with the precision and usability expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for individuals without extensive financial modeling expertise.
Who Should Use This Product?
- Entrepreneurs: Discover how to establish and manage an online presence effectively.
- Web Developers: Utilize GoDaddy's tools to streamline website creation and hosting processes.
- Small Business Owners: Enhance your business visibility with domain registration and digital marketing solutions.
- Marketers: Leverage GoDaddy's analytics to optimize online campaigns and track performance.
- Freelancers: Build a professional portfolio and manage client projects with ease using GoDaddy's services.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled GoDaddy Inc. (GDDY) 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 GoDaddy Inc. (GDDY).
- 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.