|
Valoración de DCF Fubotv Inc. (Fubo)
US | Communication Services | Broadcasting | 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
fuboTV Inc. (FUBO) Bundle
¡Domine el análisis de valoración de Fubotv Inc. (Fubo) con nuestra calculadora DCF de vanguardia! Esta plantilla de Excel viene precisa con datos reales (FUBO), lo que le permite ajustar los pronósticos y supuestos para un cálculo preciso del valor intrínseco de FubOTV.
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 | 4.3 | 217.7 | 638.4 | 1,008.7 | 1,368.2 | 2,372.7 | 4,114.6 | 7,135.4 | 12,373.8 | 21,457.9 |
| Revenue Growth, % | 0 | 4998.24 | 193.16 | 58.02 | 35.64 | 73.41 | 73.41 | 73.41 | 73.41 | 73.41 |
| EBITDA | -20.4 | -545.8 | -287.5 | -372.7 | -238.1 | -1,420.7 | -2,463.7 | -4,272.4 | -7,409.0 | -12,848.4 |
| EBITDA, % | -476.98 | -250.64 | -45.03 | -36.95 | -17.4 | -59.88 | -59.88 | -59.88 | -59.88 | -59.88 |
| Depreciation | 21.0 | 44.7 | 38.6 | 39.8 | 39.6 | 633.0 | 1,097.8 | 1,903.7 | 3,301.3 | 5,724.9 |
| Depreciation, % | 490.87 | 20.51 | 6.05 | 3.95 | 2.9 | 26.68 | 26.68 | 26.68 | 26.68 | 26.68 |
| EBIT | -41.3 | -590.4 | -326.1 | -412.5 | -277.7 | -1,481.9 | -2,569.8 | -4,456.4 | -7,728.1 | -13,401.6 |
| EBIT, % | -967.85 | -271.15 | -51.08 | -40.9 | -20.3 | -62.46 | -62.46 | -62.46 | -62.46 | -62.46 |
| Total Cash | 7.6 | 134.9 | 374.3 | 337.1 | 245.3 | 1,290.5 | 2,238.0 | 3,880.9 | 6,730.1 | 11,671.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 8.9 | 17.5 | 34.3 | 44.0 | 80.3 | 586.7 | 1,017.4 | 1,764.4 | 3,059.7 | 5,306.0 |
| Account Receivables, % | 208.48 | 8.03 | 5.37 | 4.36 | 5.87 | 24.73 | 24.73 | 24.73 | 24.73 | 24.73 |
| Inventories | .0 | .0 | 19.3 | 42.3 | -39.9 | 25.9 | 44.9 | 77.8 | 134.9 | 234.0 |
| Inventories, % | 1.15 | 0.000000459 | 3.03 | 4.19 | -2.92 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 |
| Accounts Payable | 36.4 | 31.2 | 55.8 | 67.0 | 74.3 | 641.2 | 1,111.9 | 1,928.2 | 3,343.8 | 5,798.6 |
| Accounts Payable, % | 851.63 | 14.31 | 8.74 | 6.64 | 5.43 | 27.02 | 27.02 | 27.02 | 27.02 | 27.02 |
| Capital Expenditure | -.4 | -.2 | -13.5 | -6.0 | -1.1 | -60.8 | -105.4 | -182.8 | -317.0 | -549.8 |
| Capital Expenditure, % | -9.95 | -0.07623561 | -2.11 | -0.59354 | -0.0782766 | -2.56 | -2.56 | -2.56 | -2.56 | -2.56 |
| Tax Rate, % | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 |
| EBITAT | -39.6 | -581.1 | -323.8 | -410.9 | -271.5 | -1,454.7 | -2,522.7 | -4,374.7 | -7,586.3 | -13,155.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 8.4 | -550.3 | -310.2 | -398.6 | -179.7 | -887.8 | -1,509.3 | -2,617.4 | -4,538.9 | -7,871.1 |
| WACC, % | 8.16 | 8.23 | 8.25 | 8.25 | 8.21 | 8.22 | 8.22 | 8.22 | 8.22 | 8.22 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -12,786.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -8,029 | |||||||||
| Terminal Value | -129,075 | |||||||||
| Present Terminal Value | -86,957 | |||||||||
| Enterprise Value | -99,743 | |||||||||
| Net Debt | 198 | |||||||||
| Equity Value | -99,941 | |||||||||
| Diluted Shares Outstanding, MM | 276 | |||||||||
| Equity Value Per Share | -361.73 |
What You Will Get
- Real FUBO Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Automatic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess fuboTV’s future performance.
- User-Friendly Design: Designed for professionals but easy for newcomers to navigate.
Key Features
- Comprehensive Data: fuboTV Inc.’s historical performance metrics and pre-filled forecasts.
- Customizable Parameters: Adjust inputs like subscriber growth, churn rates, and revenue per user.
- Real-Time Insights: Monitor fuboTV’s intrinsic value recalculating instantly.
- Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- 1. Access the Template: Download and open the Excel file containing fuboTV Inc.'s (FUBO) preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as subscriber growth rates, churn rates, and operational expenses.
- 3. Analyze Results Instantly: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation analysis to enhance your strategic decisions.
Why Choose This Calculator?
- Accurate Data: Real fuboTV Inc. (FUBO) financials ensure reliable valuation results.
- Customizable: Adjust key parameters like growth rates, WACC, and tax rates to match your projections.
- Time-Saving: Pre-built calculations eliminate the need to start from scratch.
- Professional-Grade Tool: Designed for investors, analysts, and consultants.
- User-Friendly: Intuitive layout and step-by-step instructions make it easy for all users.
Who Should Use This Product?
- Investors: Accurately assess fuboTV Inc.'s (FUBO) market potential before making investment choices.
- CFOs: Utilize a robust DCF model for comprehensive financial reporting and analysis.
- Consultants: Easily modify the template for client valuation reports related to fuboTV Inc. (FUBO).
- Entrepreneurs: Discover insights into financial modeling practices employed by leading media companies.
- Educators: Employ it as a teaching resource to illustrate valuation techniques in the media sector.
What the Template Contains
- Pre-Filled DCF Model: fuboTV Inc.’s (FUBO) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate fuboTV Inc.’s (FUBO) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.