|
Valoración de DCF Skillz Inc. (SKLZ)
US | Technology | Electronic Gaming & Multimedia | NYSE
|
- ✓ 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
Skillz Inc. (SKLZ) Bundle
¡Optimice su tiempo y aumente la precisión con nuestra calculadora DCF Skillz Inc. (SKLZ)! Equipado con datos de habilidades reales y supuestos personalizables, esta herramienta le permite pronosticar, analizar y valorar Skillz Inc. (SKLZ) al igual que un inversor experimentado.
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 | 119.9 | 230.1 | 384.1 | 269.7 | 152.1 | 184.6 | 224.0 | 271.9 | 330.0 | 400.5 |
| Revenue Growth, % | 0 | 91.97 | 66.91 | -29.78 | -43.61 | 21.37 | 21.37 | 21.37 | 21.37 | 21.37 |
| EBITDA | -20.4 | -142.5 | -194.2 | -402.0 | -96.3 | -108.1 | -131.2 | -159.2 | -193.3 | -234.6 |
| EBITDA, % | -17.02 | -61.91 | -50.56 | -149.07 | -63.33 | -58.56 | -58.56 | -58.56 | -58.56 | -58.56 |
| Depreciation | .7 | 1.6 | 11.7 | 13.2 | 2.0 | 3.9 | 4.7 | 5.7 | 6.9 | 8.4 |
| Depreciation, % | 0.59313 | 0.69922 | 3.04 | 4.89 | 1.29 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 |
| EBIT | -21.1 | -144.1 | -205.8 | -415.2 | -98.3 | -110.2 | -133.7 | -162.3 | -197.0 | -239.1 |
| EBIT, % | -17.61 | -62.61 | -53.59 | -153.95 | -64.62 | -59.69 | -59.69 | -59.69 | -59.69 | -59.69 |
| Total Cash | 25.6 | 262.7 | 560.4 | 489.8 | 302.0 | 155.6 | 188.8 | 229.2 | 278.1 | 337.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | 12.8 | 7.2 | 5.9 | 3.7 | 4.4 | 5.4 | 6.5 | 7.9 |
| Account Receivables, % | 0 | 0 | 3.32 | 2.66 | 3.91 | 1.98 | 1.98 | 1.98 | 1.98 | 1.98 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0.000000371 | 0 | 0.0000000742 | 0.0000000742 | 0.0000000742 | 0.0000000742 | 0.0000000742 |
| Accounts Payable | 2.9 | 22.0 | 19.8 | 1.7 | 1.7 | 7.0 | 8.5 | 10.3 | 12.5 | 15.2 |
| Accounts Payable, % | 2.46 | 9.58 | 5.14 | 0.62883 | 1.13 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 |
| Capital Expenditure | -3.2 | -3.2 | -3.2 | -1.9 | -13.2 | -5.3 | -6.4 | -7.8 | -9.5 | -11.5 |
| Capital Expenditure, % | -2.69 | -1.41 | -0.84251 | -0.7015 | -8.7 | -2.87 | -2.87 | -2.87 | -2.87 | -2.87 |
| Tax Rate, % | -0.23635 | -0.23635 | -0.23635 | -0.23635 | -0.23635 | -0.23635 | -0.23635 | -0.23635 | -0.23635 | -0.23635 |
| EBITAT | -26.7 | -144.2 | -186.3 | -414.9 | -98.5 | -108.1 | -131.2 | -159.2 | -193.2 | -234.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -26.2 | -126.7 | -193.0 | -416.1 | -108.5 | -101.9 | -132.2 | -160.4 | -194.7 | -236.3 |
| WACC, % | 10.23 | 10.23 | 10 | 10.23 | 10.23 | 10.18 | 10.18 | 10.18 | 10.18 | 10.18 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -598.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -241 | |||||||||
| Terminal Value | -2,945 | |||||||||
| Present Terminal Value | -1,813 | |||||||||
| Enterprise Value | -2,412 | |||||||||
| Net Debt | -165 | |||||||||
| Equity Value | -2,247 | |||||||||
| Diluted Shares Outstanding, MM | 21 | |||||||||
| Equity Value Per Share | -107.55 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real SKLZ 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: Quickly observe how your inputs affect Skillz’s 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
- Comprehensive Skillz Financials: Gain access to reliable pre-loaded historical data and future forecasts.
- Tailored Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries to easily visualize your valuation outcomes.
- Designed for All Levels: An accessible, straightforward layout suitable for investors, CFOs, and consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based SKLZ DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional factors.
- Instant Calculations: The model automatically recalculates Skillz Inc.'s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.
Why Choose This Calculator for Skillz Inc. (SKLZ)?
- Accurate Data: Utilize real Skillz Inc. financials for trustworthy valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Pre-configured calculations streamline the process, saving you from starting from scratch.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants focused on Skillz Inc. (SKLZ).
- User-Friendly: An intuitive design and clear step-by-step guidance make it accessible for all users.
Who Should Use Skillz Inc. (SKLZ)?
- Gamers: Enhance your competitive edge with innovative gaming solutions.
- Game Developers: Utilize a robust platform to launch and monetize your creations.
- Investors: Explore unique investment opportunities in the fast-growing esports market.
- Marketing Professionals: Leverage data-driven insights to optimize user engagement strategies.
- Educators and Students: Discover the intersection of gaming and technology through hands-on projects.
What the Template Contains
- Preloaded SKLZ Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.