|
Valoración de DCF de Blacksky Technology Inc. (BKSY)
US | Technology | Hardware, Equipment & Parts | NYSE
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
BlackSky Technology Inc. (BKSY) Bundle
¡Descubra el verdadero valor de Blacksky Technology Inc. (BKSY) con nuestra calculadora DCF avanzada! Ajuste los supuestos críticos, explore varios escenarios y evalúe cómo los cambios influyen en la valoración de Blacksky, todo dentro de una conveniente plantilla de Excel.
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 | 13.7 | 34.1 | 65.4 | 65.4 | 94.5 | 150.3 | 239.1 | 380.4 | 605.1 | 962.7 |
| Revenue Growth, % | 0 | 148.56 | 91.73 | 0 | 44.59 | 59.08 | 59.08 | 59.08 | 59.08 | 59.08 |
| EBITDA | -.3 | -32.7 | -176.8 | -32.2 | .4 | -74.2 | -118.0 | -187.7 | -298.5 | -474.9 |
| EBITDA, % | -1.93 | -95.98 | -270.55 | -49.2 | 0.4593 | -49.33 | -49.33 | -49.33 | -49.33 | -49.33 |
| Depreciation | 6.9 | 9.8 | 14.3 | 37.3 | 44.4 | 61.6 | 98.0 | 156.0 | 248.1 | 394.7 |
| Depreciation, % | 50.3 | 28.76 | 21.89 | 57.08 | 46.97 | 41 | 41 | 41 | 41 | 41 |
| EBIT | -7.2 | -42.5 | -191.1 | -69.5 | -43.9 | -119.9 | -190.7 | -303.4 | -482.6 | -767.7 |
| EBIT, % | -52.22 | -124.74 | -292.44 | -106.28 | -46.51 | -79.75 | -79.75 | -79.75 | -79.75 | -79.75 |
| Total Cash | 1.1 | 165.6 | 72.2 | 72.2 | 52.5 | 109.3 | 173.8 | 276.5 | 439.9 | 699.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 6.7 | 4.3 | 8.8 | 22.3 | 19.0 | 30.3 | 48.2 | 76.6 | 121.9 |
| Account Receivables, % | 0 | 19.65 | 6.59 | 13.49 | 23.58 | 12.66 | 12.66 | 12.66 | 12.66 | 12.66 |
| Inventories | .0 | -1.7 | 2.8 | 2.8 | .0 | 1.1 | 1.8 | 2.9 | 4.5 | 7.2 |
| Inventories, % | 0.00000729235 | -4.92 | 4.34 | 4.34 | 0 | 0.75068 | 0.75068 | 0.75068 | 0.75068 | 0.75068 |
| Accounts Payable | .2 | .0 | 1.7 | 2.4 | 2.3 | 3.0 | 4.8 | 7.7 | 12.2 | 19.5 |
| Accounts Payable, % | 1.33 | 0 | 2.64 | 3.7 | 2.45 | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 |
| Capital Expenditure | -.5 | -1.3 | -11.7 | -11.7 | -43.7 | -26.8 | -42.7 | -67.9 | -108.0 | -171.8 |
| Capital Expenditure, % | -3.51 | -3.73 | -17.87 | -17.87 | -46.26 | -17.85 | -17.85 | -17.85 | -17.85 | -17.85 |
| Tax Rate, % | -1.27 | -1.27 | -1.27 | -1.27 | -1.27 | -1.27 | -1.27 | -1.27 | -1.27 | -1.27 |
| EBITAT | -7.3 | -26.5 | -189.3 | -68.8 | -44.5 | -110.4 | -175.6 | -279.4 | -444.4 | -707.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -.7 | -23.2 | -187.1 | -47.0 | -54.6 | -72.8 | -130.4 | -207.4 | -330.0 | -524.9 |
| WACC, % | 9.38 | 8.12 | 9.35 | 9.35 | 9.38 | 9.12 | 9.12 | 9.12 | 9.12 | 9.12 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -907.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -535 | |||||||||
| Terminal Value | -7,524 | |||||||||
| Present Terminal Value | -4,864 | |||||||||
| Enterprise Value | -5,772 | |||||||||
| Net Debt | 54 | |||||||||
| Equity Value | -5,827 | |||||||||
| Diluted Shares Outstanding, MM | 17 | |||||||||
| Equity Value Per Share | -344.13 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real BKSY 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 BlackSky Technology'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
- Comprehensive Data Access: BlackSky Technology Inc.'s (BKSY) historical performance metrics and pre-populated forecasts.
- Customizable Parameters: Adjust inputs such as WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
- Real-Time Insights: Instantly view recalculated intrinsic value for BlackSky Technology Inc. (BKSY).
- Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential indicators.
- Designed for Precision: A robust tool tailored for analysts, investors, and financial professionals.
How It Works
- Download: Obtain the pre-configured Excel file featuring BlackSky Technology Inc.'s (BKSY) financial metrics.
- Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Enjoy real-time updates for intrinsic value and NPV calculations as you make changes.
- Test Scenarios: Generate various projections and instantly compare the results.
- Make Decisions: Leverage the valuation findings to inform your investment approach.
Why Choose This Calculator for BlackSky Technology Inc. (BKSY)?
- Designed for Experts: A sophisticated tool utilized by data analysts, financial officers, and industry consultants.
- Accurate Data: BlackSky’s historical and projected financials are integrated for precise analysis.
- Flexible Scenario Analysis: Effortlessly model various forecasts and assumptions.
- Comprehensive Outputs: Instantly computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Detailed instructions walk you through each step of the calculation.
Who Should Use This Product?
- Investors: Assess BlackSky Technology Inc.'s (BKSY) valuation before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
- Startup Founders: Understand the valuation processes of significant players in the aerospace sector like BlackSky.
- Consultants: Provide detailed valuation insights and reports for your clients.
- Students and Educators: Utilize current data to teach and practice valuation strategies.
What the Template Contains
- Pre-Filled Data: Includes BlackSky Technology Inc.’s 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 BlackSky Technology Inc.’s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.