|
Kaltura, Inc. (KLTR) 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
Kaltura, Inc. (KLTR) Bundle
Egal, ob Sie ein Investor oder Analyst sind, dieser DCF-Taschenrechner von Kaltura, Inc. (KLTR) ist Ihr Anlaufwerk für eine genaue Bewertung. Mit den tatsächlichen Daten von Kaltura, die vorinstalliert sind, können Sie Prognosen anpassen und die Auswirkungen in Echtzeit beobachten.
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 | 120.4 | 165.0 | 168.8 | 175.2 | 178.7 | 198.9 | 221.3 | 246.2 | 274.0 | 304.9 |
| Revenue Growth, % | 0 | 37.01 | 2.3 | 3.77 | 2.02 | 11.28 | 11.28 | 11.28 | 11.28 | 11.28 |
| EBITDA | -.8 | -31.0 | -52.4 | -29.0 | -15.9 | -30.2 | -33.6 | -37.4 | -41.6 | -46.3 |
| EBITDA, % | -0.67419 | -18.76 | -31.06 | -16.57 | -8.91 | -15.19 | -15.19 | -15.19 | -15.19 | -15.19 |
| Depreciation | 7.7 | 2.4 | 2.7 | 4.7 | 5.1 | 6.0 | 6.6 | 7.4 | 8.2 | 9.1 |
| Depreciation, % | 6.37 | 1.46 | 1.6 | 2.69 | 2.83 | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 |
| EBIT | -8.5 | -33.4 | -55.1 | -33.8 | -21.0 | -36.2 | -40.2 | -44.8 | -49.8 | -55.5 |
| EBIT, % | -7.05 | -20.22 | -32.66 | -19.27 | -11.74 | -18.19 | -18.19 | -18.19 | -18.19 | -18.19 |
| Total Cash | 27.7 | 143.9 | 86.0 | 69.4 | 81.3 | 98.0 | 109.0 | 121.3 | 135.0 | 150.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 17.1 | 17.5 | 28.8 | 23.3 | .0 | 22.0 | 24.4 | 27.2 | 30.2 | 33.7 |
| Account Receivables, % | 14.23 | 10.61 | 17.05 | 13.31 | 0 | 11.04 | 11.04 | 11.04 | 11.04 | 11.04 |
| Inventories | 8.2 | 9.1 | 10.8 | .0 | .0 | 7.4 | 8.3 | 9.2 | 10.3 | 11.4 |
| Inventories, % | 6.83 | 5.5 | 6.37 | 0 | 0 | 3.74 | 3.74 | 3.74 | 3.74 | 3.74 |
| Accounts Payable | 5.0 | 6.5 | 9.4 | 3.6 | 3.3 | 7.0 | 7.8 | 8.7 | 9.6 | 10.7 |
| Accounts Payable, % | 4.19 | 3.93 | 5.59 | 2.07 | 1.83 | 3.52 | 3.52 | 3.52 | 3.52 | 3.52 |
| Capital Expenditure | -3.1 | -6.0 | -6.0 | -4.1 | -.5 | -4.9 | -5.5 | -6.1 | -6.8 | -7.6 |
| Capital Expenditure, % | -2.6 | -3.64 | -3.54 | -2.34 | -0.29152 | -2.48 | -2.48 | -2.48 | -2.48 | -2.48 |
| Tax Rate, % | -32.33 | -32.33 | -32.33 | -32.33 | -32.33 | -32.33 | -32.33 | -32.33 | -32.33 | -32.33 |
| EBITAT | -9.0 | -37.5 | -62.3 | -41.8 | -27.8 | -36.2 | -40.2 | -44.8 | -49.8 | -55.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -24.8 | -40.9 | -75.6 | -30.7 | -.3 | -60.8 | -41.6 | -46.3 | -51.6 | -57.4 |
| WACC, % | 8.68 | 8.68 | 8.68 | 8.68 | 8.68 | 8.68 | 8.68 | 8.68 | 8.68 | 8.68 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -202.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -59 | |||||||||
| Terminal Value | -876 | |||||||||
| Present Terminal Value | -578 | |||||||||
| Enterprise Value | -780 | |||||||||
| Net Debt | 17 | |||||||||
| Equity Value | -797 | |||||||||
| Diluted Shares Outstanding, MM | 148 | |||||||||
| Equity Value Per Share | -5.38 |
What You Will Receive
- Pre-Filled Financial Model: Kaltura’s actual data facilitates an accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential parameters.
- Real-Time Calculations: Automatic updates allow you to view results immediately as you make adjustments.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.
Key Features
- Comprehensive Data: Kaltura’s historical performance metrics and pre-filled projections.
- Customizable Variables: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Monitor Kaltura’s intrinsic value updates instantly.
- Intuitive Visualizations: Dashboard charts illustrate valuation outcomes and essential metrics.
- Designed for Precision: A reliable tool for analysts, investors, and finance professionals.
How It Works
- 1. Access the Template: Download and open the Excel file containing Kaltura, Inc.'s preloaded data.
- 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
- 4. Explore Scenarios: Compare various forecasts to evaluate different valuation outcomes.
- 5. Utilize with Assurance: Present professional valuation insights to bolster your decision-making.
Why Choose This Calculator for Kaltura, Inc. (KLTR)?
- Accuracy: Utilizes real Kaltura financials to ensure precise data.
- Flexibility: Built for users to easily adjust and test various inputs.
- Time-Saving: Eliminate the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
- User-Friendly: Intuitive interface suitable for users without extensive financial modeling skills.
Who Should Use This Product?
- Investors: Evaluate Kaltura’s valuation before making stock transactions.
- CFOs and Financial Analysts: Enhance valuation processes and validate projections.
- Startup Founders: Discover how leading public companies like Kaltura are appraised.
- Consultants: Provide expert valuation reports for your clients.
- Students and Educators: Utilize real-world data to practice and teach valuation methods.
What the Template Contains
- Historical Data: Includes Kaltura's past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Kaltura'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 Kaltura'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.