|
Jamf Holding Corp. (JAMF) 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
Jamf Holding Corp. (JAMF) Bundle
Ingementada para su precisión, nuestra calculadora DCF de Jamf Holding Corp. (JAMF) le permite evaluar la valoración de JAMF utilizando información financiera del mundo real, al tiempo que permite una flexibilidad completa para modificar todos los parámetros esenciales 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 | 204.0 | 269.1 | 366.4 | 478.8 | 560.6 | 722.9 | 932.1 | 1,202.0 | 1,550.0 | 1,998.8 |
| Revenue Growth, % | 0 | 31.91 | 36.14 | 30.67 | 17.08 | 28.95 | 28.95 | 28.95 | 28.95 | 28.95 |
| EBITDA | 16.8 | 23.2 | -29.1 | -84.0 | -65.0 | -29.3 | -37.8 | -48.7 | -62.8 | -81.0 |
| EBITDA, % | 8.22 | 8.61 | -7.95 | -17.55 | -11.59 | -4.05 | -4.05 | -4.05 | -4.05 | -4.05 |
| Depreciation | 36.8 | 46.5 | 64.6 | 77.3 | 50.3 | 112.8 | 145.5 | 187.6 | 241.9 | 312.0 |
| Depreciation, % | 18.04 | 17.26 | 17.63 | 16.14 | 8.97 | 15.61 | 15.61 | 15.61 | 15.61 | 15.61 |
| EBIT | -20.0 | -23.3 | -93.7 | -161.3 | -115.2 | -142.1 | -183.3 | -236.3 | -304.8 | -393.0 |
| EBIT, % | -9.82 | -8.66 | -25.58 | -33.69 | -20.56 | -19.66 | -19.66 | -19.66 | -19.66 | -19.66 |
| Total Cash | 32.4 | 194.9 | 177.2 | 224.3 | 243.6 | 328.1 | 423.1 | 545.6 | 703.6 | 907.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 46.5 | 69.7 | 79.8 | 88.2 | 108.2 | 156.4 | 201.7 | 260.1 | 335.4 | 432.5 |
| Account Receivables, % | 22.8 | 25.89 | 21.77 | 18.41 | 19.31 | 21.64 | 21.64 | 21.64 | 21.64 | 21.64 |
| Inventories | 16.5 | 21.6 | 30.5 | 32.0 | .0 | 45.0 | 58.0 | 74.8 | 96.4 | 124.3 |
| Inventories, % | 8.08 | 8.01 | 8.32 | 6.68 | 0 | 6.22 | 6.22 | 6.22 | 6.22 | 6.22 |
| Accounts Payable | 3.7 | 7.0 | 9.3 | 15.4 | 25.9 | 21.4 | 27.5 | 35.5 | 45.8 | 59.0 |
| Accounts Payable, % | 1.81 | 2.59 | 2.54 | 3.22 | 4.62 | 2.95 | 2.95 | 2.95 | 2.95 | 2.95 |
| Capital Expenditure | -7.2 | -4.4 | -9.8 | -7.7 | -2.9 | -14.4 | -18.5 | -23.9 | -30.8 | -39.8 |
| Capital Expenditure, % | -3.52 | -1.62 | -2.66 | -1.61 | -0.52339 | -1.99 | -1.99 | -1.99 | -1.99 | -1.99 |
| Tax Rate, % | -2.11 | -2.11 | -2.11 | -2.11 | -2.11 | -2.11 | -2.11 | -2.11 | -2.11 | -2.11 |
| EBITAT | -15.3 | -16.5 | -88.1 | -160.3 | -117.7 | -125.2 | -161.4 | -208.2 | -268.5 | -346.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -45.0 | .7 | -49.9 | -94.6 | -47.9 | -124.4 | -86.6 | -111.7 | -144.0 | -185.7 |
| WACC, % | 5.92 | 5.88 | 6.05 | 6.09 | 6.1 | 6.01 | 6.01 | 6.01 | 6.01 | 6.01 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -541.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -189 | |||||||||
| Terminal Value | -4,727 | |||||||||
| Present Terminal Value | -3,531 | |||||||||
| Enterprise Value | -4,072 | |||||||||
| Net Debt | 123 | |||||||||
| Equity Value | -4,196 | |||||||||
| Diluted Shares Outstanding, MM | 125 | |||||||||
| Equity Value Per Share | -33.58 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real JAMF financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effects of your inputs on Jamf'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
- Customizable Financial Inputs: Adjust essential variables such as subscription growth, operating margins, and R&D expenditures.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and various financial metrics.
- High Precision Accuracy: Leverages Jamf’s actual financial data for dependable valuation results.
- Streamlined Scenario Analysis: Easily evaluate different scenarios and assess their impacts.
- Efficiency Booster: Avoid the hassle of creating intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Jamf Holding Corp.'s pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the results and utilize the outputs for your investment decisions.
Why Choose This Calculator for Jamf Holding Corp. (JAMF)?
- Accurate Data: Utilize real Jamf financials for trustworthy valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from scratch.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the tech industry.
- User-Friendly: Easy-to-navigate design and clear instructions cater to users of all experience levels.
Who Should Use This Product?
- IT Professionals: Enhance your skills in managing Apple devices in enterprise environments.
- Educators: Integrate Jamf solutions into your curriculum to teach device management techniques.
- System Administrators: Optimize your workflow with Jamf's powerful management tools for Apple products.
- Business Leaders: Understand how to leverage device management for increased productivity and security.
- Small Business Owners: Discover how to efficiently manage Apple devices in your organization with Jamf's solutions.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
- Real-World Data: Jamf Holding Corp.’s (JAMF) historical and projected financials preloaded for analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to evaluate different scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results.