|
Nerdwallet, Inc. (NRDS) DCF -Bewertung
US | Financial Services | Financial - Credit Services | 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
NerdWallet, Inc. (NRDS) Bundle
Bewerten Sie die finanzielle Aussichten von Nerdwallet, Inc. (NRDS) wie ein Experte! Dieser (NRDS) DCF-Taschenrechner bietet vorgefüllte Finanzdaten und Gesamtflexibilität, um das Umsatzwachstum, WACC, Margen und andere wesentliche Annahmen zu ändern, um sich an Ihren Projektionen anzupassen.
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 | 245.3 | 379.6 | 538.9 | 599.4 | 687.6 | 898.4 | 1,173.9 | 1,533.9 | 2,004.3 | 2,618.9 |
| Revenue Growth, % | 0 | 54.75 | 41.97 | 11.23 | 14.71 | 30.66 | 30.66 | 30.66 | 30.66 | 30.66 |
| EBITDA | 16.3 | -9.3 | 19.5 | 55.3 | 54.1 | 44.8 | 58.5 | 76.4 | 99.8 | 130.5 |
| EBITDA, % | 6.64 | -2.45 | 3.62 | 9.23 | 7.87 | 4.98 | 4.98 | 4.98 | 4.98 | 4.98 |
| Depreciation | 21.9 | 35.0 | 37.0 | 48.2 | 48.4 | 72.0 | 94.1 | 123.0 | 160.7 | 210.0 |
| Depreciation, % | 8.93 | 9.22 | 6.87 | 8.04 | 7.04 | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 |
| EBIT | -5.6 | -44.3 | -17.5 | 7.1 | 5.7 | -27.3 | -35.7 | -46.6 | -60.9 | -79.5 |
| EBIT, % | -2.28 | -11.67 | -3.25 | 1.18 | 0.82897 | -3.04 | -3.04 | -3.04 | -3.04 | -3.04 |
| Total Cash | 85.4 | 167.8 | 83.9 | 102.5 | 66.3 | 218.0 | 284.9 | 372.2 | 486.4 | 635.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 38.7 | 60.9 | 92.8 | 81.0 | 102.2 | 139.1 | 181.8 | 237.5 | 310.3 | 405.5 |
| Account Receivables, % | 15.78 | 16.04 | 17.22 | 13.51 | 14.86 | 15.48 | 15.48 | 15.48 | 15.48 | 15.48 |
| Inventories | 5.2 | .0 | .0 | .0 | .0 | 3.8 | 5.0 | 6.5 | 8.5 | 11.1 |
| Inventories, % | 2.12 | 0.000000263 | 0.000000186 | 0 | 0 | 0.42397 | 0.42397 | 0.42397 | 0.42397 | 0.42397 |
| Accounts Payable | 5.4 | 3.2 | 3.6 | 1.7 | 8.9 | 9.5 | 12.4 | 16.2 | 21.2 | 27.7 |
| Accounts Payable, % | 2.2 | 0.84299 | 0.66803 | 0.28362 | 1.29 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 |
| Capital Expenditure | -18.7 | -23.0 | -32.2 | -29.5 | -.6 | -44.3 | -57.9 | -75.7 | -98.9 | -129.2 |
| Capital Expenditure, % | -7.62 | -6.06 | -5.98 | -4.92 | -0.08726003 | -4.93 | -4.93 | -4.93 | -4.93 | -4.93 |
| Tax Rate, % | -508 | -508 | -508 | -508 | -508 | -508 | -508 | -508 | -508 | -508 |
| EBITAT | -33.0 | -49.9 | -8.9 | -13.3 | 34.7 | -19.2 | -25.0 | -32.7 | -42.7 | -55.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -68.3 | -57.1 | -35.6 | 15.3 | 68.5 | -31.5 | -29.7 | -38.8 | -50.7 | -66.3 |
| WACC, % | 10.29 | 10.29 | 10.24 | 10.2 | 10.29 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -157.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -68 | |||||||||
| Terminal Value | -819 | |||||||||
| Present Terminal Value | -502 | |||||||||
| Enterprise Value | -659 | |||||||||
| Net Debt | -66 | |||||||||
| Equity Value | -593 | |||||||||
| Diluted Shares Outstanding, MM | 79 | |||||||||
| Equity Value Per Share | -7.52 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real NRDS financials.
- Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effects of your inputs on NerdWallet’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- 🔍 Real-Life NRDS Financials: Pre-filled historical and projected data for NerdWallet, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate NerdWallet’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize NerdWallet’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Get the pre-formatted Excel file containing NerdWallet, Inc.'s (NRDS) financial data.
- Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: Real-time updates for intrinsic value and NPV calculations.
- Test Scenarios: Generate various forecasts and quickly compare results.
- Make Decisions: Utilize the valuation insights to inform your investment choices.
Why Choose NerdWallet's Financial Tools?
- Time-Saving: Skip the hassle of building financial models from the ground up – our tools are ready for immediate use.
- Enhanced Accuracy: Dependable financial data and formulas minimize valuation errors.
- Completely Customizable: Adjust the tools to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify the analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize both precision and ease of use.
Who Should Use This Product?
- Investors: Evaluate NerdWallet’s [NRDS] financial health before making investment decisions.
- CFOs and Financial Analysts: Optimize financial assessments and validate forecasts for NerdWallet.
- Startup Founders: Understand the valuation methods applied to successful fintech companies like NerdWallet.
- Consultants: Provide in-depth valuation analyses and reports for clients interested in NerdWallet.
- Students and Educators: Utilize real data from NerdWallet to learn and teach financial valuation concepts.
What the Template Contains
- Pre-Filled DCF Model: NerdWallet's financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate NerdWallet's profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.