|
Sprinklr, Inc. (CXM) Valoración de DCF
US | Technology | Software - Application | 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
Sprinklr, Inc. (CXM) Bundle
¡Mejore sus estrategias de inversión con la calculadora DCF de Sprinklr, Inc. (CXM)! Coloque en datos financieros auténticos, ajuste las predicciones y gastos de crecimiento, y observe instantáneamente cómo estas modificaciones influyen en el valor intrínseco Sprinklr, Inc. (CXM).
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 | 324.3 | 386.9 | 492.4 | 618.2 | 732.4 | 898.2 | 1,101.7 | 1,351.2 | 1,657.2 | 2,032.5 |
| Revenue Growth, % | 0 | 19.32 | 27.26 | 25.55 | 18.47 | 22.65 | 22.65 | 22.65 | 22.65 | 22.65 |
| EBITDA | -31.1 | -19.9 | -82.8 | -39.2 | 49.4 | -56.0 | -68.6 | -84.2 | -103.2 | -126.6 |
| EBITDA, % | -9.59 | -5.14 | -16.82 | -6.34 | 6.75 | -6.23 | -6.23 | -6.23 | -6.23 | -6.23 |
| Depreciation | 4.4 | 5.7 | 8.1 | 18.6 | 15.5 | 17.2 | 21.1 | 25.9 | 31.8 | 39.0 |
| Depreciation, % | 1.36 | 1.47 | 1.64 | 3.02 | 2.11 | 1.92 | 1.92 | 1.92 | 1.92 | 1.92 |
| EBIT | -35.5 | -25.6 | -90.9 | -57.8 | 33.9 | -73.2 | -89.8 | -110.1 | -135.0 | -165.6 |
| EBIT, % | -10.96 | -6.61 | -18.46 | -9.35 | 4.64 | -8.15 | -8.15 | -8.15 | -8.15 | -8.15 |
| Total Cash | 10.5 | 280.7 | 532.4 | 578.6 | 662.6 | 646.4 | 792.8 | 972.4 | 1,192.7 | 1,462.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 111.2 | 117.1 | 166.8 | 209.8 | 275.6 | 305.4 | 374.6 | 459.4 | 563.5 | 691.1 |
| Account Receivables, % | 34.29 | 30.26 | 33.88 | 33.94 | 37.63 | 34 | 34 | 34 | 34 | 34 |
| Inventories | 36.1 | 62.2 | .0 | .0 | .0 | 48.9 | 59.9 | 73.5 | 90.2 | 110.6 |
| Inventories, % | 11.14 | 16.06 | 0.000000203 | 0 | 0 | 5.44 | 5.44 | 5.44 | 5.44 | 5.44 |
| Accounts Payable | 10.5 | 17.0 | 15.8 | 30.1 | 34.7 | 36.7 | 45.0 | 55.2 | 67.7 | 83.1 |
| Accounts Payable, % | 3.24 | 4.38 | 3.21 | 4.87 | 4.74 | 4.09 | 4.09 | 4.09 | 4.09 | 4.09 |
| Capital Expenditure | -5.2 | -6.5 | -12.4 | -16.4 | -20.3 | -20.2 | -24.7 | -30.3 | -37.2 | -45.6 |
| Capital Expenditure, % | -1.59 | -1.68 | -2.52 | -2.66 | -2.78 | -2.24 | -2.24 | -2.24 | -2.24 | -2.24 |
| Tax Rate, % | 15.07 | 15.07 | 15.07 | 15.07 | 15.07 | 15.07 | 15.07 | 15.07 | 15.07 | 15.07 |
| EBITAT | -38.8 | -28.2 | -96.9 | -67.9 | 28.8 | -71.0 | -87.1 | -106.8 | -131.0 | -160.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -176.4 | -54.4 | -90.0 | -94.4 | -37.2 | -150.6 | -162.6 | -199.4 | -244.6 | -300.0 |
| WACC, % | 8.01 | 8.01 | 8.01 | 8.01 | 8 | 8.01 | 8.01 | 8.01 | 8.01 | 8.01 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -820.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -306 | |||||||||
| Terminal Value | -5,094 | |||||||||
| Present Terminal Value | -3,466 | |||||||||
| Enterprise Value | -4,287 | |||||||||
| Net Debt | -131 | |||||||||
| Equity Value | -4,156 | |||||||||
| Diluted Shares Outstanding, MM | 287 | |||||||||
| Equity Value Per Share | -14.48 |
What You Will Get
- Real Sprinklr Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Sprinklr, Inc. (CXM).
- Full Customization: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Sprinklr’s fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections tailored to Sprinklr, Inc. (CXM).
- Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility in your financial assessments.
Key Features
- Comprehensive Data: Sprinklr’s historical performance metrics and pre-populated projections.
- Customizable Parameters: Adjust inputs for customer acquisition costs, retention rates, and revenue forecasts.
- Real-Time Analysis: Monitor Sprinklr’s intrinsic value updates instantly.
- Intuitive Visualizations: Interactive dashboards present valuation insights and essential statistics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring Sprinklr’s data included.
- Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see recalculated results, including Sprinklr’s intrinsic value.
- Step 5: Make well-informed investment decisions or create reports using the generated outputs.
Why Choose the Sprinklr Calculator?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Sprinklr, Inc. (CXM).
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically determines Sprinklr’s intrinsic value and Net Present Value.
- Data-Rich Environment: Historical and projected data provide reliable benchmarks.
- Expert-Level Tools: Perfect for financial analysts, investors, and business consultants focused on Sprinklr, Inc. (CXM).
Who Should Use This Product?
- Investors: Evaluate Sprinklr’s valuation before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
- Startup Founders: Understand how leading companies like Sprinklr are valued in the market.
- Consultants: Provide detailed valuation analysis and reports for clients.
- Students and Educators: Utilize real-world data from Sprinklr to learn and teach valuation strategies.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Sprinklr historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models that display intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate thorough analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Sprinklr, Inc. (CXM).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to simplify the analysis of results.