|
Taskus, Inc. (Task) DCF -Bewertung
US | Technology | Information Technology 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
TaskUs, Inc. (TASK) Bundle
Bewerten Sie die finanzielle Aussichten von Taskus, Inc. (Aufgabe) wie ein Experte! Dieser (Aufgabe) DCF-Taschenrechner bietet vorgefüllte Finanzdaten und bietet vollständige Flexibilität, 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 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 359.7 | 478.0 | 760.7 | 960.5 | 924.4 | 1,189.1 | 1,529.5 | 1,967.5 | 2,530.9 | 3,255.6 |
| Revenue Growth, % | 0 | 32.91 | 59.13 | 26.26 | -3.76 | 28.63 | 28.63 | 28.63 | 28.63 | 28.63 |
| EBITDA | 74.1 | 90.9 | -6.6 | 153.2 | 157.5 | 170.6 | 219.4 | 282.3 | 363.1 | 467.0 |
| EBITDA, % | 20.59 | 19.02 | -0.8642 | 15.95 | 17.04 | 14.35 | 14.35 | 14.35 | 14.35 | 14.35 |
| Depreciation | 35.2 | 39.0 | 47.9 | 57.8 | 60.7 | 87.6 | 112.6 | 144.9 | 186.4 | 239.8 |
| Depreciation, % | 9.78 | 8.16 | 6.29 | 6.02 | 6.57 | 7.36 | 7.36 | 7.36 | 7.36 | 7.36 |
| EBIT | 38.9 | 51.9 | -54.5 | 95.4 | 96.7 | 83.0 | 106.8 | 137.4 | 176.7 | 227.3 |
| EBIT, % | 10.81 | 10.86 | -7.16 | 9.94 | 10.47 | 6.98 | 6.98 | 6.98 | 6.98 | 6.98 |
| Total Cash | 37.5 | 107.7 | 63.6 | 134.0 | 125.8 | 163.8 | 210.7 | 271.1 | 348.7 | 448.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 59.8 | 89.5 | 167.4 | 182.9 | 178.8 | 227.7 | 292.9 | 376.7 | 484.6 | 623.4 |
| Account Receivables, % | 16.63 | 18.72 | 22 | 19.05 | 19.35 | 19.15 | 19.15 | 19.15 | 19.15 | 19.15 |
| Inventories | 10.2 | 13.0 | 10.9 | 19.0 | .0 | 21.4 | 27.5 | 35.3 | 45.5 | 58.5 |
| Inventories, % | 2.84 | 2.73 | 1.44 | 1.98 | 0 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 |
| Accounts Payable | 24.3 | 38.3 | 40.9 | 37.1 | 25.3 | 63.6 | 81.8 | 105.2 | 135.3 | 174.0 |
| Accounts Payable, % | 6.74 | 8.02 | 5.38 | 3.86 | 2.73 | 5.35 | 5.35 | 5.35 | 5.35 | 5.35 |
| Capital Expenditure | -20.0 | -28.9 | -59.4 | -43.8 | -31.0 | -65.0 | -83.6 | -107.5 | -138.3 | -177.9 |
| Capital Expenditure, % | -5.57 | -6.04 | -7.8 | -4.56 | -3.35 | -5.47 | -5.47 | -5.47 | -5.47 | -5.47 |
| Tax Rate, % | 39.11 | 39.11 | 39.11 | 39.11 | 39.11 | 39.11 | 39.11 | 39.11 | 39.11 | 39.11 |
| EBITAT | 44.7 | 40.3 | -52.4 | 59.8 | 58.9 | 66.0 | 84.9 | 109.2 | 140.5 | 180.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 14.0 | 32.0 | -137.1 | 46.3 | 100.0 | 56.7 | 60.8 | 78.3 | 100.7 | 129.5 |
| WACC, % | 13.41 | 13.13 | 13.37 | 12.94 | 12.92 | 13.15 | 13.15 | 13.15 | 13.15 | 13.15 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 282.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 132 | |||||||||
| Terminal Value | 1,184 | |||||||||
| Present Terminal Value | 638 | |||||||||
| Enterprise Value | 921 | |||||||||
| Net Debt | 186 | |||||||||
| Equity Value | 735 | |||||||||
| Diluted Shares Outstanding, MM | 96 | |||||||||
| Equity Value Per Share | 7.65 |
What You Will Get
- Real TASK Financial Data: Pre-filled with TaskUs, Inc.'s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See TaskUs, Inc.'s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive TASK Data: Loaded with TaskUs' historical performance metrics and future growth estimates.
- Customizable Input Parameters: Modify key factors such as revenue growth rates, profit margins, WACC, tax implications, and capital investments.
- Interactive Valuation Framework: Instant recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- User-Centric Interface: Intuitive, organized, and crafted for both industry experts and newcomers.
How It Works
- 1. Open the Template: Download and open the Excel file containing TaskUs, Inc.'s (TASK) preloaded data.
- 2. Edit 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. Test Scenarios: Evaluate multiple forecasts to analyze various valuation outcomes.
- 5. Use with Confidence: Present professional valuation insights to back your decisions.
Why Choose TaskUs, Inc. (TASK)?
- Enhance Efficiency: Streamlined processes mean you can focus on what matters most.
- Boost Performance: Proven strategies and tools lead to improved outcomes for your business.
- Fully Adaptable: Customize our services to align with your unique operational needs.
- User-Friendly: Intuitive interfaces ensure ease of use for all team members.
- Endorsed by Leaders: Trusted by industry experts for our commitment to excellence and results.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and precise valuation models for portfolio assessment of TaskUs, Inc. (TASK).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver clients accurate valuation insights for TaskUs, Inc. (TASK) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice financial modeling.
- Tech Enthusiasts: Gain insights into how technology service companies like TaskUs, Inc. (TASK) are valued in the market.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled TaskUs 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 TaskUs, Inc. (TASK).
- 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.