MeridianLink, Inc. (MLNK) DCF Valuation

Valoración de DCF de MeridianLink, Inc. (MLNK)

US | Technology | Software - Application | NYSE
MeridianLink, Inc. (MLNK) DCF Valuation
  • ✓ 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

MeridianLink, Inc. (MLNK) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

¿Busca evaluar el valor intrínseco de MeridianLink, Inc.? Nuestra calculadora DCF (MLNK) integra datos del mundo real con extensas funciones de personalización, lo que le permite refinar sus pronósticos y mejorar sus opciones de inversión.


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 152.7 199.3 267.7 288.0 303.6 362.7 433.2 517.5 618.2 738.4
Revenue Growth, % 0 30.52 34.28 7.61 5.41 19.45 19.45 19.45 19.45 19.45
EBITDA 58.9 85.8 78.2 83.6 77.4 120.0 143.3 171.2 204.5 244.3
EBITDA, % 38.59 43.06 29.22 29.03 25.49 33.08 33.08 33.08 33.08 33.08
Depreciation 38.6 40.2 50.5 54.0 57.8 74.0 88.4 105.7 126.2 150.8
Depreciation, % 25.27 20.17 18.85 18.74 19.05 20.42 20.42 20.42 20.42 20.42
EBIT 20.3 45.6 27.8 29.7 19.6 45.9 54.9 65.5 78.3 93.5
EBIT, % 13.31 22.89 10.37 10.29 6.44 12.66 12.66 12.66 12.66 12.66
Total Cash 97.8 37.7 113.6 55.8 80.4 124.2 148.4 177.3 211.7 252.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 19.4 26.5 24.9 32.9 32.4
Account Receivables, % 12.73 13.28 9.31 11.42 10.68
Inventories 3.9 7.5 .0 30.0 .0 12.1 14.5 17.3 20.7 24.7
Inventories, % 2.54 3.78 0.000000374 10.42 0 3.35 3.35 3.35 3.35 3.35
Accounts Payable 1.0 2.3 2.3 1.2 4.4 3.3 3.9 4.7 5.6 6.7
Accounts Payable, % 0.66653 1.13 0.87232 0.43361 1.45 0.91111 0.91111 0.91111 0.91111 0.91111
Capital Expenditure -6.0 -7.3 -5.7 -9.4 -10.2 -11.9 -14.2 -17.0 -20.3 -24.2
Capital Expenditure, % -3.95 -3.68 -2.15 -3.25 -3.36 -3.28 -3.28 -3.28 -3.28 -3.28
Tax Rate, % -128.75 -128.75 -128.75 -128.75 -128.75 -128.75 -128.75 -128.75 -128.75 -128.75
EBITAT 14.5 38.2 57.2 7.1 44.7 34.8 41.5 49.6 59.3 70.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 24.7 61.6 111.0 12.6 126.0 74.5 106.0 126.6 151.2 180.6
WACC, % 8.55 8.78 9.07 7.7 9.07 8.63 8.63 8.63 8.63 8.63
PV UFCF
SUM PV UFCF 485.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 184
Terminal Value 2,777
Present Terminal Value 1,836
Enterprise Value 2,321
Net Debt 344
Equity Value 1,976
Diluted Shares Outstanding, MM 80
Equity Value Per Share 24.59

What You Will Get

  • Pre-Filled Financial Model: MeridianLink’s actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
  • Instant Calculations: Automatic updates ensure you see results as you make changes.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.

Key Features

  • Comprehensive Historical Data: MeridianLink's (MLNK) past financial statements and forecast templates.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Valuation: View MeridianLink's intrinsic value update instantly as you make changes.
  • Intuitive Visualizations: Engaging dashboard graphs showcase valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered MeridianLink, Inc. (MLNK) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for MeridianLink, Inc. (MLNK)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator?

  • User-Friendly Interface: Crafted for both newcomers and seasoned professionals.
  • Customizable Inputs: Effortlessly adjust parameters to suit your financial analysis.
  • Real-Time Adjustments: Observe immediate updates to MeridianLink, Inc.'s (MLNK) valuation as you modify inputs.
  • Preloaded Data: Comes equipped with MeridianLink, Inc.'s (MLNK) actual financial figures for rapid assessments.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use MeridianLink, Inc. (MLNK)?

  • Banking Professionals: Enhance your operations with advanced lending and account opening solutions.
  • Financial Institutions: Streamline processes and improve customer experiences with our integrated platform.
  • Consultants: Customize our tools to deliver tailored solutions for your clients in the financial sector.
  • Tech Enthusiasts: Explore innovative technology that drives efficiency in financial services.
  • Educators and Students: Utilize our resources to gain insights into the latest trends in fintech and digital banking.

What the Template Contains

  • Historical Data: Includes MeridianLink’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate MeridianLink’s 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 MeridianLink’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.