|
Valoración de DCF de Groupon, Inc. (GRPN)
US | Communication Services | Internet Content & Information | 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
Groupon, Inc. (GRPN) Bundle
Diseñada para la precisión, nuestra calculadora DCF (GRPN) le permite evaluar la valoración de Groupon, Inc. utilizando datos financieros reales al tiempo que ofrece flexibilidad completa para modificar todos los parámetros clave para las proyecciones mejoradas.
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 | 2,218.9 | 1,416.9 | 967.1 | 599.1 | 514.9 | 360.4 | 252.3 | 176.6 | 123.6 | 86.6 |
| Revenue Growth, % | 0 | -36.15 | -31.74 | -38.05 | -14.05 | -30 | -30 | -30 | -30 | -30 |
| EBITDA | 115.8 | -173.4 | 178.1 | -114.9 | 23.5 | -2.3 | -1.6 | -1.1 | -.8 | -.6 |
| EBITDA, % | 5.22 | -12.23 | 18.41 | -19.18 | 4.57 | -0.64445 | -0.64445 | -0.64445 | -0.64445 | -0.64445 |
| Depreciation | 105.8 | 87.5 | 72.8 | 62.7 | 51.2 | 28.0 | 19.6 | 13.7 | 9.6 | 6.7 |
| Depreciation, % | 4.77 | 6.18 | 7.53 | 10.46 | 9.95 | 7.78 | 7.78 | 7.78 | 7.78 | 7.78 |
| EBIT | 10.1 | -260.9 | 105.2 | -177.6 | -27.7 | -30.4 | -21.2 | -14.9 | -10.4 | -7.3 |
| EBIT, % | 0.45346 | -18.41 | 10.88 | -29.64 | -5.38 | -8.42 | -8.42 | -8.42 | -8.42 | -8.42 |
| Total Cash | 750.9 | 850.6 | 498.7 | 281.3 | 141.6 | 158.5 | 111.0 | 77.7 | 54.4 | 38.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 55.0 | 43.0 | 36.8 | 45.0 | 55.7 | 19.9 | 13.9 | 9.8 | 6.8 | 4.8 |
| Account Receivables, % | 2.48 | 3.03 | 3.8 | 7.51 | 10.82 | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 |
| Inventories | 25.4 | 1.3 | .0 | .0 | .0 | .9 | .6 | .4 | .3 | .2 |
| Inventories, % | 1.15 | 0.0903401 | 0 | 0 | 0 | 0.24724 | 0.24724 | 0.24724 | 0.24724 | 0.24724 |
| Accounts Payable | 20.4 | 33.0 | 22.2 | 59.6 | 15.0 | 13.3 | 9.3 | 6.5 | 4.6 | 3.2 |
| Accounts Payable, % | 0.92004 | 2.33 | 2.29 | 9.94 | 2.92 | 3.68 | 3.68 | 3.68 | 3.68 | 3.68 |
| Capital Expenditure | -71.1 | -53.0 | -52.8 | -38.8 | -19.3 | -16.3 | -11.4 | -8.0 | -5.6 | -3.9 |
| Capital Expenditure, % | -3.2 | -3.74 | -5.46 | -6.48 | -3.75 | -4.52 | -4.52 | -4.52 | -4.52 | -4.52 |
| Tax Rate, % | -27.6 | -27.6 | -27.6 | -27.6 | -27.6 | -27.6 | -27.6 | -27.6 | -27.6 | -27.6 |
| EBITAT | 10.6 | -254.2 | 141.9 | -216.8 | -35.4 | -30.2 | -21.1 | -14.8 | -10.4 | -7.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -14.6 | -170.9 | 158.6 | -163.8 | -58.7 | 14.7 | -10.7 | -7.5 | -5.2 | -3.7 |
| WACC, % | 9.73 | 9.67 | 9.73 | 9.73 | 9.73 | 9.72 | 9.72 | 9.72 | 9.72 | 9.72 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -7.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -4 | |||||||||
| Terminal Value | -48 | |||||||||
| Present Terminal Value | -30 | |||||||||
| Enterprise Value | -37 | |||||||||
| Net Debt | 137 | |||||||||
| Equity Value | -175 | |||||||||
| Diluted Shares Outstanding, MM | 31 | |||||||||
| Equity Value Per Share | -5.59 |
What You Will Get
- Real GRPN Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess Groupon’s future performance.
- User-Friendly Design: Tailored for professionals while remaining approachable for newcomers.
Key Features
- Customizable Revenue Assumptions: Adjust essential factors such as discount rates, user growth, and marketing spend.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
- High-Precision Accuracy: Leverages Groupon’s actual financial data for credible valuation results.
- Effortless Scenario Testing: Explore various scenarios and analyze results with ease.
- Efficiency Booster: Streamlines the valuation process, removing the need for intricate model construction.
How It Works
- 1. Access the Template: Download and open the Excel file containing Groupon, Inc. (GRPN)'s preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate multiple forecasts to assess various valuation outcomes.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.
Why Choose This Groupon Calculator?
- Accuracy: Real Groupon financials ensure data accuracy.
- Flexibility: Tailored for users to experiment and adjust inputs effortlessly.
- Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
- Professional-Grade: Crafted with CFO-level precision and ease of use in mind.
- User-Friendly: Simple to navigate, even for those without extensive financial modeling knowledge.
Who Should Use This Product?
- Professional Investors: Develop comprehensive valuation models for analyzing Groupon's market performance.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decision-making for Groupon, Inc. (GRPN).
- Consultants and Advisors: Deliver precise valuation insights to clients interested in Groupon's stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling with Groupon, Inc. (GRPN).
- Tech Enthusiasts: Gain insights into how companies like Groupon are valued within the tech sector.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Groupon 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 displaying intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Groupon, Inc. (GRPN).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.