|
Viant Technology Inc. (DSP) DCF Valoración
US | Technology | Software - Application | NASDAQ
|
- ✓ 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
Viant Technology Inc. (DSP) Bundle
¿Busca evaluar el valor intrínseco de Viant Technology Inc.? Nuestra calculadora DCF (DSP) integra datos del mundo real con características de personalización integrales, lo que le permite refinar sus pronósticos y mejorar sus opciones de inversión.
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 | 164.9 | 165.3 | 224.1 | 197.2 | 222.9 | 243.5 | 265.9 | 290.5 | 317.3 | 346.5 |
| Revenue Growth, % | 0 | 0.21772 | 35.63 | -12.03 | 13.07 | 9.22 | 9.22 | 9.22 | 9.22 | 9.22 |
| EBITDA | 24.0 | 31.9 | -31.7 | -36.1 | -3.6 | -.1 | -.1 | -.1 | -.1 | -.1 |
| EBITDA, % | 14.57 | 19.29 | -14.12 | -18.32 | -1.6 | -0.03747062 | -0.03747062 | -0.03747062 | -0.03747062 | -0.03747062 |
| Depreciation | 10.2 | 10.1 | 11.1 | 13.1 | 14.7 | 14.9 | 16.2 | 17.7 | 19.4 | 21.1 |
| Depreciation, % | 6.16 | 6.12 | 4.97 | 6.66 | 6.61 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 |
| EBIT | 13.9 | 21.8 | -42.8 | -49.3 | -18.3 | -15.0 | -16.3 | -17.8 | -19.5 | -21.3 |
| EBIT, % | 8.41 | 13.17 | -19.09 | -24.98 | -8.21 | -6.14 | -6.14 | -6.14 | -6.14 | -6.14 |
| Total Cash | 4.8 | 9.6 | 238.5 | 206.6 | 216.5 | 148.9 | 162.7 | 177.7 | 194.1 | 212.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 68.1 | 89.8 | 110.7 | 101.7 | 117.5 | 121.4 | 132.6 | 144.8 | 158.2 | 172.8 |
| Account Receivables, % | 41.29 | 54.32 | 49.41 | 51.56 | 52.69 | 49.85 | 49.85 | 49.85 | 49.85 | 49.85 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0.000000605 | 0.000000446 | 0 | 0 | 0.00000021 | 0.00000021 | 0.00000021 | 0.00000021 | 0.00000021 |
| Accounts Payable | 20.5 | 29.8 | 32.9 | 37.1 | 47.3 | 41.5 | 45.3 | 49.5 | 54.0 | 59.0 |
| Accounts Payable, % | 12.42 | 18.01 | 14.67 | 18.8 | 21.24 | 17.03 | 17.03 | 17.03 | 17.03 | 17.03 |
| Capital Expenditure | -7.8 | -7.8 | -7.4 | -8.8 | -13.5 | -11.3 | -12.4 | -13.5 | -14.8 | -16.1 |
| Capital Expenditure, % | -4.74 | -4.74 | -3.29 | -4.48 | -6.04 | -4.66 | -4.66 | -4.66 | -4.66 | -4.66 |
| Tax Rate, % | 64.84 | 64.84 | 64.84 | 64.84 | 64.84 | 64.84 | 64.84 | 64.84 | 64.84 | 64.84 |
| EBITAT | 6.8 | 21.8 | -9.7 | -9.5 | -6.4 | -6.8 | -7.4 | -8.1 | -8.8 | -9.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -38.4 | 11.6 | -23.8 | 8.1 | -10.7 | -13.1 | -10.9 | -11.9 | -13.0 | -14.2 |
| WACC, % | 7.38 | 7.56 | 7.28 | 7.27 | 7.33 | 7.36 | 7.36 | 7.36 | 7.36 | 7.36 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -51.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -15 | |||||||||
| Terminal Value | -271 | |||||||||
| Present Terminal Value | -190 | |||||||||
| Enterprise Value | -241 | |||||||||
| Net Debt | -191 | |||||||||
| Equity Value | -50 | |||||||||
| Diluted Shares Outstanding, MM | 15 | |||||||||
| Equity Value Per Share | -3.27 |
What You Will Get
- Real DSP Financial Data: Pre-filled with Viant Technology 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 Viant Technology 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 DCF Calculator: Features both unlevered and levered DCF valuation models tailored for Viant Technology Inc. (DSP).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Easily change growth projections, capital expenditures, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Viant Technology Inc. (DSP).
- Interactive Dashboard and Charts: Visual representations of key valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Viant Technology Inc. (DSP) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Viant Technology Inc. (DSP)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Viant Technology Inc. (DSP)?
- Designed for Industry Experts: A sophisticated tool favored by analysts, CFOs, and industry consultants.
- Up-to-Date Financial Data: Viant’s historical and projected financials are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly Interface: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Viant Technology Inc. (DSP) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Viant Technology Inc. (DSP).
- Consultants: Deliver professional valuation insights on Viant Technology Inc. (DSP) to clients quickly and accurately.
- Business Owners: Understand how companies like Viant Technology Inc. (DSP) are valued to guide your own business strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Viant Technology Inc. (DSP).
What the Template Contains
- Preloaded DSP Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.