|
Vimeo, Inc. (VMEO) 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
Vimeo, Inc. (VMEO) Bundle
¡Mejore sus opciones de inversión con la calculadora DCF de Vimeo, Inc. (VMEO)! Explore auténticos finanzas de Vimeo, ajuste las proyecciones y gastos de crecimiento, y observe instantáneamente cómo estas modificaciones afectan el valor intrínseco de Vimeo, Inc. (VMEO).
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 | 283.2 | 391.7 | 433.0 | 417.2 | 417.0 | 464.1 | 516.5 | 574.8 | 639.6 | 711.8 |
| Revenue Growth, % | 0 | 38.3 | 10.56 | -3.65 | -0.04985451 | 11.29 | 11.29 | 11.29 | 11.29 | 11.29 |
| EBITDA | -25.5 | -44.0 | -64.9 | 30.7 | 35.5 | -18.0 | -20.0 | -22.2 | -24.8 | -27.5 |
| EBITDA, % | -9 | -11.24 | -14.99 | 7.37 | 8.5 | -3.87 | -3.87 | -3.87 | -3.87 | -3.87 |
| Depreciation | 15.2 | 6.8 | 12.3 | 4.8 | 1.7 | 10.7 | 11.9 | 13.2 | 14.7 | 16.4 |
| Depreciation, % | 5.37 | 1.73 | 2.83 | 1.16 | 0.4187 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 |
| EBIT | -40.7 | -50.8 | -77.2 | 25.9 | 33.7 | -28.6 | -31.9 | -35.5 | -39.5 | -43.9 |
| EBIT, % | -14.36 | -12.96 | -17.82 | 6.21 | 8.09 | -6.17 | -6.17 | -6.17 | -6.17 | -6.17 |
| Total Cash | 110.0 | 321.9 | 274.5 | 301.4 | 325.3 | 310.6 | 345.7 | 384.7 | 428.1 | 476.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 12.8 | 29.5 | 31.4 | 26.6 | 24.6 | 29.3 | 32.6 | 36.3 | 40.4 | 45.0 |
| Account Receivables, % | 4.51 | 7.52 | 7.26 | 6.38 | 5.91 | 6.32 | 6.32 | 6.32 | 6.32 | 6.32 |
| Inventories | 6.8 | 11.4 | .0 | .0 | .0 | 4.9 | 5.5 | 6.1 | 6.8 | 7.5 |
| Inventories, % | 2.38 | 2.9 | 0 | 0 | 0 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 |
| Accounts Payable | 3.3 | 17.5 | 8.4 | 4.7 | 4.5 | 9.1 | 10.1 | 11.2 | 12.5 | 13.9 |
| Accounts Payable, % | 1.17 | 4.47 | 1.94 | 1.13 | 1.07 | 1.96 | 1.96 | 1.96 | 1.96 | 1.96 |
| Capital Expenditure | -.8 | -.4 | -.8 | -.1 | -.2 | -.6 | -.7 | -.8 | -.9 | -1.0 |
| Capital Expenditure, % | -0.298 | -0.11361 | -0.18521 | -0.025886 | -0.05323664 | -0.13519 | -0.13519 | -0.13519 | -0.13519 | -0.13519 |
| Tax Rate, % | 19.88 | 19.88 | 19.88 | 19.88 | 19.88 | 19.88 | 19.88 | 19.88 | 19.88 | 19.88 |
| EBITAT | -41.4 | -51.6 | -79.1 | 22.4 | 27.0 | -26.7 | -29.7 | -33.1 | -36.8 | -41.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -43.2 | -52.4 | -67.3 | 28.3 | 30.3 | -21.6 | -21.4 | -23.8 | -26.5 | -29.5 |
| WACC, % | 14.45 | 14.45 | 14.45 | 14.45 | 14.45 | 14.45 | 14.45 | 14.45 | 14.45 | 14.45 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -81.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -30 | |||||||||
| Terminal Value | -242 | |||||||||
| Present Terminal Value | -123 | |||||||||
| Enterprise Value | -205 | |||||||||
| Net Debt | -325 | |||||||||
| Equity Value | 121 | |||||||||
| Diluted Shares Outstanding, MM | 169 | |||||||||
| Equity Value Per Share | 0.71 |
What You Will Receive
- Pre-Filled Financial Model: Vimeo’s actual data facilitates accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.
Key Features
- Comprehensive Vimeo Financials: Gain access to precise pre-loaded historical data and future projections for Vimeo, Inc. (VMEO).
- Adjustable Forecast Parameters: Modify highlighted cells for key metrics like WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow evaluations.
- Interactive Dashboard: User-friendly charts and summaries to effectively visualize your valuation outcomes.
- Designed for All Skill Levels: A straightforward, intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Vimeo’s pre-filled financial data and projections.
- Step 3: Adjust key inputs such as subscriber growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify assumptions.
- Step 5: Evaluate the outputs and leverage the results for investment strategies.
Why Choose This Calculator for Vimeo, Inc. (VMEO)?
- Designed for Experts: A sophisticated tool favored by analysts, CFOs, and industry consultants.
- Accurate Data: Vimeo’s historical and projected financials preloaded for precision.
- Flexible Scenario Analysis: Easily simulate various forecasts and assumptions.
- Comprehensive Outputs: Instantly calculates intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance simplifies the entire process.
Who Should Use This Product?
- Investors: Accurately assess Vimeo, Inc.’s (VMEO) fair value before making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Vimeo, Inc. (VMEO).
- Consultants: Effortlessly customize the template for valuation reports tailored to Vimeo, Inc. (VMEO) clients.
- Entrepreneurs: Discover financial modeling techniques employed by leading tech companies like Vimeo, Inc. (VMEO).
- Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to Vimeo, Inc. (VMEO).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Vimeo historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Vimeo, Inc. (VMEO).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.