|
TechTarget, Inc. (TTGT) 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
TechTarget, Inc. (TTGT) Bundle
Entdecken Sie den wahren Wert von TechTarget, Inc. (TTGT) mit unserem erweiterten DCF -Taschenrechner! Passen Sie die wichtigsten Annahmen an, erkunden Sie verschiedene Szenarien und bewerten Sie, wie Änderungen die Bewertung von TechTarget, Inc. (TTGT) beeinflussen - alles innerhalb einer bequemen Excel -Vorlage.
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 | 134.0 | 148.4 | 263.4 | 297.5 | 230.0 | 252.5 | 277.3 | 304.4 | 334.3 | 367.1 |
| Revenue Growth, % | 0 | 10.76 | 77.54 | 12.93 | -22.7 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 |
| EBITDA | 27.7 | 29.8 | 54.8 | 75.9 | 18.9 | 48.1 | 52.8 | 58.0 | 63.7 | 70.0 |
| EBITDA, % | 20.71 | 20.06 | 20.8 | 25.51 | 8.2 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 |
| Depreciation | 5.0 | 6.9 | 20.5 | 18.3 | 21.1 | 15.9 | 17.5 | 19.2 | 21.1 | 23.1 |
| Depreciation, % | 3.73 | 4.68 | 7.76 | 6.17 | 9.19 | 6.31 | 6.31 | 6.31 | 6.31 | 6.31 |
| EBIT | 22.7 | 22.8 | 34.4 | 57.6 | -2.3 | 32.2 | 35.4 | 38.8 | 42.6 | 46.8 |
| EBIT, % | 16.97 | 15.38 | 13.04 | 19.35 | -0.98668 | 12.75 | 12.75 | 12.75 | 12.75 | 12.75 |
| Total Cash | 57.5 | 82.7 | 381.7 | 364.7 | 326.3 | 201.3 | 221.1 | 242.7 | 266.5 | 292.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 27.1 | 40.2 | 51.1 | 60.4 | 39.2 | 52.6 | 57.7 | 63.4 | 69.6 | 76.4 |
| Account Receivables, % | 20.23 | 27.08 | 19.4 | 20.29 | 17.06 | 20.81 | 20.81 | 20.81 | 20.81 | 20.81 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0.000000747 | 0 | 0 | 0.000000336 | 0 | 0.000000217 | 0.000000217 | 0.000000217 | 0.000000217 | 0.000000217 |
| Accounts Payable | 2.0 | 4.3 | 3.8 | 3.3 | 5.3 | 4.7 | 5.1 | 5.6 | 6.2 | 6.8 |
| Accounts Payable, % | 1.52 | 2.9 | 1.44 | 1.11 | 2.31 | 1.85 | 1.85 | 1.85 | 1.85 | 1.85 |
| Capital Expenditure | -6.3 | -6.7 | -12.6 | -14.0 | -14.6 | -12.7 | -13.9 | -15.3 | -16.8 | -18.4 |
| Capital Expenditure, % | -4.73 | -4.49 | -4.79 | -4.72 | -6.36 | -5.02 | -5.02 | -5.02 | -5.02 | -5.02 |
| Tax Rate, % | 69.06 | 69.06 | 69.06 | 69.06 | 69.06 | 69.06 | 69.06 | 69.06 | 69.06 | 69.06 |
| EBITAT | 17.4 | 17.3 | 2.9 | 41.6 | -.7 | 17.0 | 18.7 | 20.5 | 22.5 | 24.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -9.0 | 6.8 | -.7 | 36.2 | 28.9 | 6.3 | 17.6 | 19.3 | 21.2 | 23.2 |
| WACC, % | 6.75 | 6.73 | 4.81 | 6.63 | 5.44 | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 71.7 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 24 | |||||||||
| Terminal Value | 936 | |||||||||
| Present Terminal Value | 697 | |||||||||
| Enterprise Value | 769 | |||||||||
| Net Debt | 204 | |||||||||
| Equity Value | 564 | |||||||||
| Diluted Shares Outstanding, MM | 28 | |||||||||
| Equity Value Per Share | 19.81 |
What You Will Get
- Comprehensive TTGT Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Testing: Analyze various scenarios to assess TechTarget's future performance.
- User-Friendly Interface: Designed for professionals, yet easy to navigate for newcomers.
Key Features
- Comprehensive Historical Data: TechTarget, Inc.’s (TTGT) past financial statements and projected forecasts.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Valuation: Monitor TechTarget, Inc.’s (TTGT) intrinsic value updates instantly.
- Intuitive Visualizations: Engaging dashboard charts showcase valuation results and essential metrics.
- Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review TechTarget, Inc.'s (TTGT) pre-filled financial data and forecasts.
- Step 3: Modify critical inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and utilize the results for your investment decisions.
Why Choose This Calculator for TechTarget, Inc. (TTGT)?
- User-Friendly Interface: Perfectly tailored for both newcomers and seasoned professionals.
- Customizable Parameters: Adjust inputs effortlessly to align with your financial assessments.
- Real-Time Feedback: Observe immediate changes in TechTarget’s valuation as you modify the inputs.
- Preloaded Data: Comes equipped with TechTarget’s latest financial information for swift evaluations.
- Endorsed by Experts: A favored tool among investors and analysts for making well-informed choices.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for portfolio management of TechTarget, Inc. (TTGT).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding TechTarget, Inc. (TTGT).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into the market valuation of technology companies like TechTarget, Inc. (TTGT).
What the Template Contains
- Pre-Filled Data: Includes TechTarget, Inc.'s (TTGT) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze TechTarget, Inc.'s (TTGT) profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation 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.