|
Valoración de DCF de Doubeverify Holdings, Inc. (DV)
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
DoubleVerify Holdings, Inc. (DV) Bundle
¡Descubra el verdadero valor de Doubleverify Holdings, Inc. (DV) con nuestra calculadora DCF premium! Ajuste los supuestos esenciales, explore varios escenarios y evalúe cómo los diferentes cambios afectan la valoración de Doubleverify, todo dentro de una plantilla integral de Excel.
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 | 182.7 | 243.9 | 332.7 | 452.4 | 572.5 | 762.2 | 1,014.6 | 1,350.5 | 1,797.8 | 2,393.2 |
| Revenue Growth, % | 0 | 33.53 | 36.42 | 35.97 | 26.55 | 33.12 | 33.12 | 33.12 | 33.12 | 33.12 |
| EBITDA | 62.4 | 46.5 | 57.3 | 94.6 | 137.8 | 175.9 | 234.2 | 311.7 | 414.9 | 552.4 |
| EBITDA, % | 34.15 | 19.06 | 17.21 | 20.91 | 24.07 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 |
| Depreciation | 21.8 | 24.6 | 30.3 | 41.7 | 40.9 | 72.4 | 96.3 | 128.2 | 170.7 | 227.2 |
| Depreciation, % | 11.94 | 10.08 | 9.1 | 9.21 | 7.14 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 |
| EBIT | 40.6 | 21.9 | 27.0 | 52.9 | 96.9 | 103.5 | 137.8 | 183.5 | 244.2 | 325.1 |
| EBIT, % | 22.21 | 8.97 | 8.11 | 11.7 | 16.93 | 13.58 | 13.58 | 13.58 | 13.58 | 13.58 |
| Total Cash | 10.9 | 33.4 | 221.6 | 267.8 | 310.1 | 304.3 | 405.0 | 539.2 | 717.7 | 955.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 68.7 | 94.7 | 122.9 | 167.1 | 206.9 | 284.2 | 378.3 | 503.6 | 670.4 | 892.4 |
| Account Receivables, % | 37.6 | 38.82 | 36.95 | 36.94 | 36.14 | 37.29 | 37.29 | 37.29 | 37.29 | 37.29 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0.000000547 | 0.00000041 | 0 | 0 | 0 | 0.000000191 | 0.000000191 | 0.000000191 | 0.000000191 | 0.000000191 |
| Accounts Payable | 1.1 | 3.5 | 3.9 | 6.7 | 12.9 | 10.6 | 14.1 | 18.8 | 25.0 | 33.3 |
| Accounts Payable, % | 0.62574 | 1.43 | 1.16 | 1.48 | 2.26 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 |
| Capital Expenditure | -5.9 | -9.8 | -9.4 | -40.0 | -17.0 | -33.4 | -44.4 | -59.1 | -78.7 | -104.7 |
| Capital Expenditure, % | -3.25 | -4 | -2.82 | -8.84 | -2.97 | -4.38 | -4.38 | -4.38 | -4.38 | -4.38 |
| Tax Rate, % | 25.46 | 25.46 | 25.46 | 25.46 | 25.46 | 25.46 | 25.46 | 25.46 | 25.46 | 25.46 |
| EBITAT | 26.7 | 25.9 | 30.6 | 38.6 | 72.3 | 85.6 | 113.9 | 151.7 | 201.9 | 268.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -24.9 | 17.1 | 23.6 | -1.1 | 62.6 | 45.0 | 75.3 | 100.2 | 133.4 | 177.5 |
| WACC, % | 8.56 | 8.59 | 8.59 | 8.56 | 8.56 | 8.57 | 8.57 | 8.57 | 8.57 | 8.57 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 397.2 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 185 | |||||||||
| Terminal Value | 4,037 | |||||||||
| Present Terminal Value | 2,675 | |||||||||
| Enterprise Value | 3,073 | |||||||||
| Net Debt | -224 | |||||||||
| Equity Value | 3,296 | |||||||||
| Diluted Shares Outstanding, MM | 173 | |||||||||
| Equity Value Per Share | 19.01 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real DV financials.
- Real-World Data: Historical data and forward-looking estimates (as shown in the highlighted cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effect of your inputs on DoubleVerify'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: DoubleVerify’s historical financial reports and pre-populated projections.
- Customizable Variables: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Insights: Observe DoubleVerify’s intrinsic value recalibrating instantly.
- Visual Performance Metrics: Dashboard graphs illustrate valuation outcomes and essential indicators.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Download: Access the ready-to-use Excel file with DoubleVerify Holdings, Inc. (DV) financial data.
- Customize: Adjust forecasts, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations update in real-time.
- Test Scenarios: Create multiple projections and compare outcomes instantly.
- Make Decisions: Use the valuation results to guide your investment strategy.
Why Choose This Calculator for DoubleVerify Holdings, Inc. (DV)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters effortlessly to suit your evaluation needs.
- Real-Time Feedback: Observe immediate updates to DoubleVerify's valuation as you change inputs.
- Preloaded Data: Comes equipped with DoubleVerify’s actual financial metrics for swift assessments.
- Industry Approved: Favored by analysts and investors for making well-informed choices.
Who Should Use DoubleVerify Holdings, Inc. (DV)?
- Advertisers: Enhance your campaign effectiveness with reliable verification metrics.
- Media Buyers: Streamline your ad purchasing decisions using accurate performance data.
- Marketers: Tailor your strategies based on real-time insights into ad visibility and engagement.
- Data Analysts: Leverage comprehensive analytics to improve your advertising ROI.
- Students and Educators: Utilize it as a case study for understanding digital advertising and verification processes.
What the Template Contains
- Historical Data: Includes DoubleVerify Holdings, Inc.'s (DV) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate DoubleVerify's (DV) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital specific to DoubleVerify (DV).
- Editable Inputs: Modify key drivers such as growth rates, EBITDA %, and CAPEX assumptions for DoubleVerify (DV).
- Quarterly and Annual Statements: A complete breakdown of DoubleVerify's (DV) financials.
- Interactive Dashboard: Visualize valuation results and projections for DoubleVerify (DV) dynamically.