|
Match Group, Inc. (MTCH) DCF -Bewertung
US | Communication Services | Internet Content & Information | 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
Match Group, Inc. (MTCH) Bundle
Evaluieren Sie die Finanzaussichten von Match Group, Inc. (MTCH) wie ein Experte! Dieser (MTCH) DCF-Taschenrechner bietet vorgefüllte Finanzdaten und bietet eine vollständige Flexibilität, um das Umsatzwachstum, WACC, Margen und andere wesentliche Annahmen zu ändern, um sich an Ihren Vorhersagen auszurichten.
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 | 2,391.3 | 2,983.3 | 3,188.8 | 3,364.5 | 3,479.4 | 3,832.3 | 4,221.0 | 4,649.1 | 5,120.6 | 5,640.0 |
| Revenue Growth, % | 0 | 24.76 | 6.89 | 5.51 | 3.41 | 10.14 | 10.14 | 10.14 | 10.14 | 10.14 |
| EBITDA | 794.5 | 921.6 | 662.8 | 1,046.2 | 823.3 | 1,070.4 | 1,179.0 | 1,298.6 | 1,430.3 | 1,575.4 |
| EBITDA, % | 33.23 | 30.89 | 20.78 | 31.1 | 23.66 | 27.93 | 27.93 | 27.93 | 27.93 | 27.93 |
| Depreciation | 48.8 | 70.0 | 139.8 | 109.5 | .0 | 92.2 | 101.5 | 111.8 | 123.1 | 135.6 |
| Depreciation, % | 2.04 | 2.35 | 4.38 | 3.26 | 0 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 |
| EBIT | 745.7 | 851.7 | 523.0 | 936.7 | 823.3 | 978.3 | 1,077.5 | 1,186.8 | 1,307.2 | 1,439.8 |
| EBIT, % | 31.18 | 28.55 | 16.4 | 27.84 | 23.66 | 25.53 | 25.53 | 25.53 | 25.53 | 25.53 |
| Total Cash | 739.2 | 827.2 | 581.1 | 868.6 | 970.7 | 1,000.8 | 1,102.3 | 1,214.2 | 1,337.3 | 1,472.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 137.0 | 188.5 | 191.9 | 298.6 | 325.0 | 278.1 | 306.3 | 337.4 | 371.6 | 409.3 |
| Account Receivables, % | 5.73 | 6.32 | 6.02 | 8.88 | 9.34 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 29.2 | 37.9 | 13.7 | 13.2 | 18.3 | 29.4 | 32.4 | 35.7 | 39.3 | 43.3 |
| Accounts Payable, % | 1.22 | 1.27 | 0.42959 | 0.39194 | 0.52486 | 0.76739 | 0.76739 | 0.76739 | 0.76739 | 0.76739 |
| Capital Expenditure | -42.4 | -80.0 | -49.1 | -67.4 | .0 | -61.3 | -67.5 | -74.4 | -81.9 | -90.2 |
| Capital Expenditure, % | -1.77 | -2.68 | -1.54 | -2 | 0 | -1.6 | -1.6 | -1.6 | -1.6 | -1.6 |
| Tax Rate, % | 21.7 | 21.7 | 21.7 | 21.7 | 21.7 | 21.7 | 21.7 | 21.7 | 21.7 | 21.7 |
| EBITAT | 694.6 | 923.4 | 501.5 | 785.6 | 644.7 | 882.8 | 972.3 | 1,071.0 | 1,179.6 | 1,299.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 593.2 | 870.6 | 564.5 | 720.6 | 623.4 | 971.7 | 981.1 | 1,080.6 | 1,190.2 | 1,311.0 |
| WACC, % | 8.6 | 8.69 | 8.64 | 8.49 | 8.42 | 8.57 | 8.57 | 8.57 | 8.57 | 8.57 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,297.9 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 1,363 | |||||||||
| Terminal Value | 29,863 | |||||||||
| Present Terminal Value | 19,801 | |||||||||
| Enterprise Value | 24,099 | |||||||||
| Net Debt | 2,969 | |||||||||
| Equity Value | 21,130 | |||||||||
| Diluted Shares Outstanding, MM | 279 | |||||||||
| Equity Value Per Share | 75.72 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator with pre-filled real MTCH financials.
- Real-World Data: Historical data and forward-looking estimates (as shown in the yellow cells).
- Forecast Flexibility: Change forecast assumptions like revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly see the impact of your inputs on Match Group’s valuation.
- Professional Tool: Built for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Structured for clarity and ease of use, with step-by-step instructions.
Key Features
- 🔍 Real-Life MTCH Financials: Pre-filled historical and projected data for Match Group, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Match Group’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Match Group’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Match Group’s pre-filled financial data and forecasts.
- Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update instantly as you tweak assumptions.
- Step 5: Analyze the outputs and use the results for investment decisions.
Why Choose This Calculator for Match Group, Inc. (MTCH)?
- Accuracy: Utilizes real Match Group financials for precise data.
- Flexibility: Built to allow users to easily adjust and test various inputs.
- Time-Saving: Avoid the complexities of constructing a DCF model from the ground up.
- Professional-Grade: Crafted with the accuracy and usability expected by CFOs.
- User-Friendly: Simple to navigate, even for those lacking extensive financial modeling skills.
Who Should Use Match Group, Inc. (MTCH)?
- Investors: Make informed decisions with insights from a leading online dating platform.
- Market Analysts: Streamline your research with comprehensive data on user engagement and growth metrics.
- Business Consultants: Adapt market analysis for client strategies in the digital dating industry.
- Tech Enthusiasts: Explore innovative features and technologies shaping the future of online relationships.
- Educators and Students: Utilize case studies from Match Group, Inc. (MTCH) in discussions about digital business models.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Match Group, Inc. (MTCH).
- Real-World Data: Match Group’s historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test different scenarios.
- Financial Statements: Full annual and quarterly breakdowns for deeper insights into Match Group's performance.
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage metrics specific to Match Group, Inc. (MTCH).
- Dashboard with Visual Outputs: Charts and tables designed to provide clear, actionable 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.