|
TalkSpace, Inc. (Talk) DCF -Bewertung
US | Healthcare | Medical - Care Facilities | 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
Talkspace, Inc. (TALK) Bundle
Möchten Sie den inneren Wert von TalkSpace, Inc. bestimmen? Unser Talk DCF-Taschenrechner bietet eine Mischung aus realen Daten und umfangreichen Anpassungsfunktionen, mit denen Sie Ihre Prognosen verfeinern und fundiertere Investitionsentscheidungen treffen können.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 38.2 | 76.2 | 113.7 | 119.6 | 150.0 | 217.4 | 314.9 | 456.1 | 660.7 | 957.1 |
| Revenue Growth, % | 0 | 99.57 | 49.19 | 5.19 | 25.49 | 44.86 | 44.86 | 44.86 | 44.86 | 44.86 |
| EBITDA | -29.4 | -21.6 | -84.6 | -78.1 | -22.0 | -112.9 | -163.5 | -236.8 | -343.1 | -497.0 |
| EBITDA, % | -76.93 | -28.35 | -74.39 | -65.29 | -14.67 | -51.93 | -51.93 | -51.93 | -51.93 | -51.93 |
| Depreciation | .1 | .4 | 2.0 | 1.4 | 1.2 | 1.9 | 2.7 | 3.9 | 5.7 | 8.3 |
| Depreciation, % | 0.15454 | 0.49744 | 1.74 | 1.13 | 0.79709 | 0.86394 | 0.86394 | 0.86394 | 0.86394 | 0.86394 |
| EBIT | -29.4 | -22.0 | -86.5 | -79.4 | -23.2 | -114.7 | -166.2 | -240.8 | -348.8 | -505.2 |
| EBIT, % | -77.08 | -28.85 | -76.12 | -66.42 | -15.47 | -52.79 | -52.79 | -52.79 | -52.79 | -52.79 |
| Total Cash | 39.6 | 13.2 | 198.3 | 138.5 | 123.9 | 173.9 | 251.9 | 364.9 | 528.5 | 765.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .9 | 5.9 | 5.5 | 9.6 | 10.2 | 13.0 | 18.8 | 27.2 | 39.4 | 57.0 |
| Account Receivables, % | 2.35 | 7.76 | 4.85 | 8.06 | 6.78 | 5.96 | 5.96 | 5.96 | 5.96 | 5.96 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 5.3 | 7.9 | 7.4 | 6.5 | 6.1 | 17.5 | 25.4 | 36.8 | 53.3 | 77.3 |
| Accounts Payable, % | 13.99 | 10.37 | 6.54 | 5.4 | 4.07 | 8.07 | 8.07 | 8.07 | 8.07 | 8.07 |
| Capital Expenditure | -.1 | -1.1 | -.7 | -.4 | -.2 | -1.2 | -1.7 | -2.5 | -3.6 | -5.2 |
| Capital Expenditure, % | -0.36146 | -1.4 | -0.58326 | -0.29272 | -0.10064 | -0.54718 | -0.54718 | -0.54718 | -0.54718 | -0.54718 |
| Tax Rate, % | -1.15 | -1.15 | -1.15 | -1.15 | -1.15 | -1.15 | -1.15 | -1.15 | -1.15 | -1.15 |
| EBITAT | -29.4 | -22.0 | -86.6 | -79.7 | -23.5 | -114.7 | -166.2 | -240.8 | -348.8 | -505.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -25.1 | -25.1 | -85.4 | -83.8 | -23.3 | -105.4 | -163.2 | -236.3 | -342.4 | -495.9 |
| WACC, % | 9.71 | 9.71 | 9.71 | 9.71 | 9.71 | 9.71 | 9.71 | 9.71 | 9.71 | 9.71 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -958.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -506 | |||||||||
| Terminal Value | -6,560 | |||||||||
| Present Terminal Value | -4,127 | |||||||||
| Enterprise Value | -5,086 | |||||||||
| Net Debt | -124 | |||||||||
| Equity Value | -4,963 | |||||||||
| Diluted Shares Outstanding, MM | 165 | |||||||||
| Equity Value Per Share | -30.07 |
What You Will Get
- Real Talkspace Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Talkspace’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- Comprehensive Data: Talkspace’s historical financial records and pre-populated projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Observe Talkspace’s intrinsic value updating instantly.
- Intuitive Visualizations: Dashboard graphs present valuation outcomes and essential metrics.
- Designed for Precision: A reliable resource for analysts, investors, and finance professionals.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Talkspace, Inc.'s preloaded data.
- 2. Modify Assumptions: Adjust critical 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: Evaluate multiple forecasts to assess various valuation outcomes.
- 5. Present with Assurance: Deliver professional valuation insights to back your decisions.
Why Choose This Calculator for Talkspace, Inc. (TALK)?
- Comprehensive Tool: Combines DCF, WACC, and financial ratio analyses tailored for Talkspace.
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
- Detailed Insights: Automatically computes Talkspace's intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on Talkspace.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Talkspace stock (TALK).
- Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Talkspace (TALK).
- Consultants: Deliver professional valuation insights related to Talkspace (TALK) to clients quickly and accurately.
- Business Owners: Understand how companies like Talkspace (TALK) are valued to inform your own business strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios involving Talkspace (TALK).
What the Template Contains
- Pre-Filled DCF Model: Talkspace’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Talkspace’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.