|
Porch Group, Inc. (PRCH) 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
Porch Group, Inc. (PRCH) Bundle
Diseñada para la precisión, nuestra calculadora DCF [PRCH] le permite evaluar la valoración de Porch Group, Inc. utilizando datos financieros del mundo real, ofreciendo una flexibilidad completa para modificar todos los parámetros esenciales para mejorar las proyecciones.
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 | 77.6 | 73.2 | 192.4 | 275.9 | 430.3 | 638.7 | 947.9 | 1,406.9 | 2,088.2 | 3,099.4 |
| Revenue Growth, % | 0 | -5.64 | 162.83 | 43.4 | 55.94 | 48.42 | 48.42 | 48.42 | 48.42 | 48.42 |
| EBITDA | -74.9 | -34.3 | -94.4 | -116.9 | -77.1 | -322.8 | -479.1 | -711.1 | -1,055.5 | -1,566.6 |
| EBITDA, % | -96.46 | -46.91 | -49.07 | -42.38 | -17.91 | -50.55 | -50.55 | -50.55 | -50.55 | -50.55 |
| Depreciation | 7.4 | 6.6 | 16.7 | 30.0 | 24.4 | 56.0 | 83.1 | 123.3 | 183.0 | 271.6 |
| Depreciation, % | 9.51 | 9.07 | 8.68 | 10.89 | 5.67 | 8.76 | 8.76 | 8.76 | 8.76 | 8.76 |
| EBIT | -82.2 | -41.0 | -111.1 | -147.0 | -101.5 | -371.2 | -550.9 | -817.7 | -1,213.6 | -1,801.3 |
| EBIT, % | -105.97 | -55.98 | -57.75 | -53.27 | -23.58 | -58.12 | -58.12 | -58.12 | -58.12 | -58.12 |
| Total Cash | 4.2 | 196.0 | 325.0 | 251.6 | 332.8 | 477.6 | 708.9 | 1,052.1 | 1,561.6 | 2,317.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4.7 | 4.3 | 257.2 | 325.5 | 107.9 | 302.7 | 449.3 | 666.8 | 989.7 | 1,468.9 |
| Account Receivables, % | 6.07 | 5.83 | 133.65 | 117.96 | 25.07 | 47.39 | 47.39 | 47.39 | 47.39 | 47.39 |
| Inventories | .0 | 11.4 | 8.6 | 13.5 | .0 | 31.8 | 47.3 | 70.2 | 104.1 | 154.5 |
| Inventories, % | 0.000001288743 | 15.58 | 4.44 | 4.91 | 0 | 4.99 | 4.99 | 4.99 | 4.99 | 4.99 |
| Accounts Payable | 4.8 | 9.2 | 7.0 | 6.3 | 8.8 | 34.1 | 50.6 | 75.1 | 111.5 | 165.4 |
| Accounts Payable, % | 6.19 | 12.57 | 3.62 | 2.27 | 2.04 | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 |
| Capital Expenditure | -4.6 | -2.9 | -4.7 | -10.5 | -10.1 | -23.5 | -34.9 | -51.8 | -76.8 | -114.1 |
| Capital Expenditure, % | -5.89 | -3.93 | -2.44 | -3.79 | -2.35 | -3.68 | -3.68 | -3.68 | -3.68 | -3.68 |
| Tax Rate, % | -0.46658 | -0.46658 | -0.46658 | -0.46658 | -0.46658 | -0.46658 | -0.46658 | -0.46658 | -0.46658 | -0.46658 |
| EBITAT | -82.3 | -39.7 | -101.6 | -147.8 | -102.0 | -362.4 | -537.9 | -798.4 | -1,185.0 | -1,758.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -79.4 | -42.5 | -341.8 | -202.2 | 146.0 | -531.3 | -635.2 | -942.8 | -1,399.3 | -2,076.9 |
| WACC, % | 10.81 | 10.71 | 10.52 | 10.81 | 10.81 | 10.73 | 10.73 | 10.73 | 10.73 | 10.73 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -3,870.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -2,118 | |||||||||
| Terminal Value | -24,260 | |||||||||
| Present Terminal Value | -14,572 | |||||||||
| Enterprise Value | -18,442 | |||||||||
| Net Debt | 142 | |||||||||
| Equity Value | -18,584 | |||||||||
| Diluted Shares Outstanding, MM | 96 | |||||||||
| Equity Value Per Share | -193.47 |
What You Will Get
- Real PRCH Financial Data: Pre-filled with Porch Group’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 Porch Group’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
- Comprehensive PRCH Data: Pre-loaded with Porch Group’s historical performance metrics and future projections.
- Customizable Variables: Modify revenue growth rates, profit margins, discount rates, tax implications, and capital investments.
- Interactive Valuation Model: Real-time updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- User-Centric Interface: Intuitive design that caters to both experts and newcomers in the field.
How It Works
- 1. Access the Template: Download and open the Excel file containing Porch Group, Inc.'s (PRCH) preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures as needed.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Analyze various forecasts to assess different valuation outcomes.
- 5. Present with Confidence: Share professional valuation insights to enhance your decision-making process.
Why Choose This Calculator for Porch Group, Inc. (PRCH)?
- Accuracy: Reliable financial data ensures precision in calculations.
- Flexibility: Tailored for users to easily adjust and test their inputs.
- Time-Saving: Avoid the complexities of constructing a DCF model from the ground up.
- Professional-Grade: Engineered with the expertise and usability expected by CFOs.
- User-Friendly: Intuitive design makes it accessible for users with varying levels of financial knowledge.
Who Should Use Porch Group, Inc. (PRCH)?
- Real Estate Professionals: Utilize advanced analytics to enhance property valuation and investment strategies.
- Researchers: Integrate industry-specific models into academic studies or publications.
- Investors: Evaluate your investment hypotheses and assess the financial performance of Porch Group, Inc. (PRCH).
- Market Analysts: Optimize your analysis process with a tailored, ready-to-use financial model.
- Entrepreneurs: Understand the evaluation methods used for public companies like Porch Group, Inc. (PRCH) to inform your business decisions.
What the Template Contains
- Historical Data: Includes Porch Group, Inc. (PRCH)’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Porch Group, Inc. (PRCH)’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 Porch Group, Inc. (PRCH)’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.