|
Mitek Systems, Inc. (MITK) 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
Mitek Systems, Inc. (MITK) Bundle
¡Valoración de Streamline Mitek Systems, Inc. (MITK) con esta calculadora DCF personalizable! Con Real Mitek Systems, Inc. (MITK) financieras y entradas de pronóstico ajustable, puede probar escenarios y descubrir el valor razonable de Mitek Systems, Inc. (MITK) en solo minutos.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 101.3 | 119.8 | 143.9 | 172.6 | 172.1 | 197.0 | 225.6 | 258.3 | 295.8 | 338.7 |
| Revenue Growth, % | 0 | 18.25 | 20.16 | 19.88 | -0.2718 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 |
| EBITDA | 18.2 | 24.1 | 28.1 | 39.6 | 25.3 | 37.5 | 42.9 | 49.2 | 56.3 | 64.5 |
| EBITDA, % | 17.92 | 20.1 | 19.51 | 22.96 | 14.68 | 19.03 | 19.03 | 19.03 | 19.03 | 19.03 |
| Depreciation | 8.7 | 10.1 | 16.2 | 20.2 | 16.9 | 19.7 | 22.5 | 25.8 | 29.5 | 33.8 |
| Depreciation, % | 8.63 | 8.47 | 11.29 | 11.72 | 9.83 | 9.99 | 9.99 | 9.99 | 9.99 | 9.99 |
| EBIT | 9.4 | 13.9 | 11.8 | 19.4 | 8.4 | 17.8 | 20.4 | 23.4 | 26.8 | 30.6 |
| EBIT, % | 9.29 | 11.63 | 8.22 | 11.25 | 4.85 | 9.05 | 9.05 | 9.05 | 9.05 | 9.05 |
| Total Cash | 60.0 | 179.4 | 90.3 | 133.6 | 130.3 | 147.8 | 169.3 | 193.8 | 221.9 | 254.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 20.8 | 20.7 | 43.0 | 50.5 | 47.5 | 49.1 | 56.2 | 64.3 | 73.7 | 84.3 |
| Account Receivables, % | 20.53 | 17.26 | 29.84 | 29.26 | 27.6 | 24.9 | 24.9 | 24.9 | 24.9 | 24.9 |
| Inventories | 1.3 | 1.9 | 2.0 | .0 | .0 | 1.7 | 1.9 | 2.2 | 2.6 | 2.9 |
| Inventories, % | 1.32 | 1.6 | 1.39 | 0 | 0 | 0.86257 | 0.86257 | 0.86257 | 0.86257 | 0.86257 |
| Accounts Payable | 3.9 | 2.5 | 5.0 | 7.6 | 7.2 | 7.1 | 8.1 | 9.3 | 10.7 | 12.2 |
| Accounts Payable, % | 3.86 | 2.09 | 3.46 | 4.4 | 4.2 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 |
| Capital Expenditure | -.8 | -1.4 | -1.1 | -1.0 | -1.4 | -1.6 | -1.9 | -2.2 | -2.5 | -2.8 |
| Capital Expenditure, % | -0.79262 | -1.16 | -0.78225 | -0.59924 | -0.83564 | -0.83351 | -0.83351 | -0.83351 | -0.83351 | -0.83351 |
| Tax Rate, % | 460.62 | 460.62 | 460.62 | 460.62 | 460.62 | 460.62 | 460.62 | 460.62 | 460.62 | 460.62 |
| EBITAT | 7.8 | 12.0 | 16.0 | 15.1 | -30.1 | 12.4 | 14.2 | 16.2 | 18.6 | 21.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2.5 | 18.9 | 11.2 | 31.3 | -12.0 | 27.0 | 28.5 | 32.6 | 37.3 | 42.8 |
| WACC, % | 8.58 | 8.63 | 8.81 | 8.51 | 7.46 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 130.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 44 | |||||||||
| Terminal Value | 1,011 | |||||||||
| Present Terminal Value | 675 | |||||||||
| Enterprise Value | 806 | |||||||||
| Net Debt | 55 | |||||||||
| Equity Value | 751 | |||||||||
| Diluted Shares Outstanding, MM | 47 | |||||||||
| Equity Value Per Share | 15.81 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real MITK 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 effect of your inputs on Mitek Systems' 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 Forecast Inputs: Adjust essential metrics such as revenue projections, operating margin, and research and development expenses.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
- High-Precision Accuracy: Leverages Mitek Systems' actual financial data for credible valuation results.
- Simplified Scenario Analysis: Easily explore various assumptions and analyze different outcomes.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based MITK DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Mitek's intrinsic value.
- Test Scenarios: Explore different assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial strategy.
Why Choose This Calculator for Mitek Systems, Inc. (MITK)?
- User-Friendly Interface: Tailored for both novice and seasoned users.
- Customizable Inputs: Adjust parameters to suit your financial analysis needs.
- Real-Time Feedback: Observe immediate updates to Mitek's valuation as you change inputs.
- Preloaded Data: Comes equipped with Mitek's current financial figures for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making strategic decisions.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing Mitek Systems, Inc. (MITK) portfolio performance.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding Mitek Systems, Inc. (MITK) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into the market valuation of tech companies like Mitek Systems, Inc. (MITK).
What the Template Contains
- Historical Data: Includes Mitek Systems' past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Mitek Systems' intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Mitek Systems' financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.