|
Palantir Technologies Inc. (PLTR) DCF Valoración
US | Technology | Software - Infrastructure | 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
Palantir Technologies Inc. (PLTR) Bundle
¡Simplifique la valoración de Palantir Technologies Inc. (PLTR) con esta calculadora DCF personalizable! Con el Real Palantir Technologies Inc. (PLTR) Financials y las entradas de pronóstico ajustable, puede probar escenarios y descubrir el valor razonable de Palantir Technologies Inc. (PLTR) en minutos.
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 | 742.6 | 1,092.7 | 1,541.9 | 1,905.9 | 2,225.0 | 2,940.4 | 3,885.9 | 5,135.3 | 6,786.5 | 8,968.6 |
| Revenue Growth, % | 0 | 47.15 | 41.11 | 23.61 | 16.75 | 32.15 | 32.15 | 32.15 | 32.15 | 32.15 |
| EBITDA | -552.0 | -1,151.0 | -470.0 | -334.4 | 153.3 | -1,267.2 | -1,674.6 | -2,213.1 | -2,924.7 | -3,865.0 |
| EBITDA, % | -74.34 | -105.34 | -30.48 | -17.55 | 6.89 | -43.1 | -43.1 | -43.1 | -43.1 | -43.1 |
| Depreciation | 12.2 | 13.9 | 14.9 | 22.5 | 33.4 | 38.6 | 51.0 | 67.4 | 89.0 | 117.7 |
| Depreciation, % | 1.64 | 1.27 | 0.96615 | 1.18 | 1.5 | 1.31 | 1.31 | 1.31 | 1.31 | 1.31 |
| EBIT | -564.2 | -1,164.9 | -484.9 | -357.0 | 120.0 | -1,298.3 | -1,715.7 | -2,267.4 | -2,996.5 | -3,959.9 |
| EBIT, % | -75.98 | -106.61 | -31.45 | -18.73 | 5.39 | -44.15 | -44.15 | -44.15 | -44.15 | -44.15 |
| Total Cash | 1,079.2 | 2,011.3 | 2,524.8 | 2,633.7 | 3,674.2 | 2,940.4 | 3,885.9 | 5,135.3 | 6,786.5 | 8,968.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 50.3 | 156.9 | 190.9 | 258.3 | 364.8 | 373.3 | 493.3 | 651.9 | 861.5 | 1,138.5 |
| Account Receivables, % | 6.78 | 14.36 | 12.38 | 13.56 | 16.39 | 12.69 | 12.69 | 12.69 | 12.69 | 12.69 |
| Inventories | 52.1 | 37.3 | 36.6 | 16.2 | .0 | 80.3 | 106.1 | 140.3 | 185.4 | 245.0 |
| Inventories, % | 7.02 | 3.41 | 2.38 | 0.85231 | 0 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 |
| Accounts Payable | 51.7 | 16.4 | 74.9 | 44.8 | 12.1 | 95.4 | 126.0 | 166.6 | 220.1 | 290.9 |
| Accounts Payable, % | 6.97 | 1.5 | 4.86 | 2.35 | 0.54481 | 3.24 | 3.24 | 3.24 | 3.24 | 3.24 |
| Capital Expenditure | -13.1 | -12.2 | -12.6 | -40.0 | -15.1 | -38.1 | -50.4 | -66.6 | -88.0 | -116.3 |
| Capital Expenditure, % | -1.76 | -1.12 | -0.81893 | -2.1 | -0.67928 | -1.3 | -1.3 | -1.3 | -1.3 | -1.3 |
| Tax Rate, % | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 |
| EBITAT | -576.5 | -1,152.4 | -516.5 | -369.5 | 106.2 | -1,265.6 | -1,672.6 | -2,210.4 | -2,921.1 | -3,860.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -628.1 | -1,277.9 | -489.0 | -464.2 | 1.5 | -1,270.7 | -1,787.2 | -2,361.8 | -3,121.2 | -4,124.8 |
| WACC, % | 17.16 | 17.16 | 17.16 | 17.16 | 17.16 | 17.16 | 17.16 | 17.16 | 17.16 | 17.16 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -7,379.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -4,207 | |||||||||
| Terminal Value | -27,746 | |||||||||
| Present Terminal Value | -12,567 | |||||||||
| Enterprise Value | -19,947 | |||||||||
| Net Debt | -602 | |||||||||
| Equity Value | -19,345 | |||||||||
| Diluted Shares Outstanding, MM | 2,298 | |||||||||
| Equity Value Per Share | -8.42 |
What You Will Get
- Real PLTR Financial Data: Pre-filled with Palantir’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Palantir’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Customizable Data Inputs: Adjust essential parameters like user growth, revenue forecasts, and operational costs.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages Palantir’s actual financial data for trustworthy valuation results.
- Effortless Scenario Analysis: Easily explore various assumptions and assess different outcomes.
- Efficiency Booster: Streamlines the valuation process, removing the need for complex model creation from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Palantir Technologies data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Palantir Technologies’ intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Palantir Technologies Inc. (PLTR)?
- Accurate Data: Up-to-date Palantir financials guarantee dependable valuation outcomes.
- Customizable: Modify essential parameters like growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the effort of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the tech sector.
- User-Friendly: Clear layout and guided steps make it accessible for all users.
Who Should Use Palantir Technologies Inc. (PLTR)?
- Data Analysts: Leverage advanced analytics to extract insights from complex datasets.
- Business Leaders: Make informed strategic decisions backed by powerful data integration tools.
- Government Agencies: Utilize tailored solutions for national security and public safety initiatives.
- Researchers: Enhance your projects with robust data management and visualization capabilities.
- Students and Educators: Explore practical applications of big data technologies in academic settings.
What the Template Contains
- Historical Data: Includes Palantir Technologies' past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Palantir Technologies' 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 Palantir Technologies' financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.