|
Valoración de DCF de Progress Software Corporation (PRGS)
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
Progress Software Corporation (PRGS) Bundle
¡Mejore sus estrategias de inversión con la calculadora DCF (PRGS)! Explore las finanzas de la corporación de software de progreso genuino, ajuste las predicciones y gastos de crecimiento, y observe instantáneamente cómo estas alteraciones influyen en el valor intrínseco de (PRGS).
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 | 442.2 | 531.3 | 602.0 | 694.4 | 753.4 | 861.4 | 984.8 | 1,125.9 | 1,287.2 | 1,471.7 |
| Revenue Growth, % | 0 | 20.17 | 13.31 | 15.35 | 8.49 | 14.33 | 14.33 | 14.33 | 14.33 | 14.33 |
| EBITDA | 149.5 | 178.9 | 214.8 | 213.4 | 124.0 | 259.0 | 296.1 | 338.6 | 387.1 | 442.5 |
| EBITDA, % | 33.81 | 33.68 | 35.68 | 30.73 | 16.46 | 30.07 | 30.07 | 30.07 | 30.07 | 30.07 |
| Depreciation | 42.7 | 63.4 | 81.7 | 102.9 | .0 | 86.1 | 98.4 | 112.5 | 128.7 | 147.1 |
| Depreciation, % | 9.66 | 11.92 | 13.58 | 14.82 | 0 | 10 | 10 | 10 | 10 | 10 |
| EBIT | 106.8 | 115.6 | 133.0 | 110.4 | 124.0 | 172.9 | 197.7 | 226.0 | 258.4 | 295.4 |
| EBIT, % | 24.16 | 21.75 | 22.1 | 15.9 | 16.46 | 20.07 | 20.07 | 20.07 | 20.07 | 20.07 |
| Total Cash | 106.0 | 157.4 | 251.8 | 127.0 | 118.1 | 222.9 | 254.8 | 291.3 | 333.1 | 380.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 109.0 | 125.6 | 127.0 | 155.8 | 198.2 | 203.5 | 232.7 | 266.0 | 304.1 | 347.7 |
| Account Receivables, % | 24.64 | 23.65 | 21.09 | 22.43 | 26.31 | 23.63 | 23.63 | 23.63 | 23.63 | 23.63 |
| Inventories | .0 | 15.3 | 5.0 | .0 | .0 | 6.4 | 7.3 | 8.4 | 9.5 | 10.9 |
| Inventories, % | 0 | 2.87 | 0.83769 | 0 | 0 | 0.74178 | 0.74178 | 0.74178 | 0.74178 | 0.74178 |
| Accounts Payable | 10.0 | 9.7 | 9.3 | 12.4 | 13.9 | 15.9 | 18.2 | 20.8 | 23.8 | 27.2 |
| Accounts Payable, % | 2.26 | 1.82 | 1.54 | 1.78 | 1.85 | 1.85 | 1.85 | 1.85 | 1.85 | 1.85 |
| Capital Expenditure | -6.5 | -4.7 | -6.1 | -5.6 | -5.2 | -8.4 | -9.6 | -10.9 | -12.5 | -14.3 |
| Capital Expenditure, % | -1.47 | -0.87594 | -1.01 | -0.80209 | -0.69099 | -0.97091 | -0.97091 | -0.97091 | -0.97091 | -0.97091 |
| Tax Rate, % | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 |
| EBITAT | 88.1 | 94.9 | 107.9 | 97.3 | 90.0 | 140.5 | 160.7 | 183.7 | 210.0 | 240.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 25.3 | 121.4 | 192.0 | 174.0 | 43.9 | 208.7 | 221.8 | 253.5 | 289.9 | 331.4 |
| WACC, % | 7.1 | 7.1 | 7.09 | 7.16 | 7 | 7.09 | 7.09 | 7.09 | 7.09 | 7.09 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,050.4 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 341 | |||||||||
| Terminal Value | 8,347 | |||||||||
| Present Terminal Value | 5,927 | |||||||||
| Enterprise Value | 6,977 | |||||||||
| Net Debt | 714 | |||||||||
| Equity Value | 6,264 | |||||||||
| Diluted Shares Outstanding, MM | 44 | |||||||||
| Equity Value Per Share | 140.99 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-loaded financial data for Progress Software Corporation (PRGS).
- Real-World Insights: Historical performance data and future projections (highlighted in the yellow cells).
- Adaptive Forecasting: Modify key assumptions such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs influence the valuation of Progress Software Corporation (PRGS).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and simplicity, complete with step-by-step guidance.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Progress Software Corporation (PRGS).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable parameters.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Progress Software Corporation (PRGS).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file for Progress Software Corporation (PRGS).
- Step 2: Review Progress Software'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 outputs to inform your investment decisions.
Why Choose This Calculator for Progress Software Corporation (PRGS)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and consultants.
- Accurate Financial Data: Progress Software's historical and projected financials included for precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly Interface: Step-by-step guidance simplifies the entire process.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Progress Software Corporation (PRGS) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Progress Software Corporation (PRGS).
- Consultants: Deliver professional valuation insights on Progress Software Corporation (PRGS) to clients quickly and accurately.
- Business Owners: Understand how software companies like Progress Software Corporation (PRGS) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios involving Progress Software Corporation (PRGS).
What the Template Contains
- Pre-Filled Data: Includes Progress Software Corporation’s (PRGS) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Progress Software Corporation’s (PRGS) profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.