|
Confluent, Inc. (CFLT) Évaluation DCF |
Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
Pré-Construits Pour Une Utilisation Rapide Et Efficace
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Confluent, Inc. (CFLT) Bundle
Gardez un aperçu de votre analyse d'évaluation de Confluent, Inc. (CFLT) avec notre puissant calculatrice DCF! Équipé de données réelles (CFLT), ce modèle Excel vous permet d'ajuster les prévisions et les hypothèses pour déterminer la valeur intrinsèque de Confluent avec précision.
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 | 236.6 | 387.9 | 585.9 | 777.0 | 963.6 | 1,377.2 | 1,968.1 | 2,812.6 | 4,019.6 | 5,744.4 |
| Revenue Growth, % | 0 | 63.95 | 51.07 | 32.6 | 24.03 | 42.91 | 42.91 | 42.91 | 42.91 | 42.91 |
| EBITDA | -231.6 | -336.0 | -455.1 | -430.0 | -419.1 | -994.4 | -1,421.1 | -2,030.9 | -2,902.4 | -4,147.8 |
| EBITDA, % | -97.9 | -86.63 | -77.66 | -55.35 | -43.5 | -72.21 | -72.21 | -72.21 | -72.21 | -72.21 |
| Depreciation | 1.6 | 14.6 | 16.2 | 13.9 | .0 | 24.8 | 35.4 | 50.6 | 72.3 | 103.3 |
| Depreciation, % | 0.66236 | 3.77 | 2.77 | 1.79 | 0 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 |
| EBIT | -233.2 | -350.6 | -471.3 | -443.9 | -419.1 | -1,019.1 | -1,456.5 | -2,081.5 | -2,974.7 | -4,251.1 |
| EBIT, % | -98.56 | -90.4 | -80.43 | -57.14 | -43.5 | -74 | -74 | -74 | -74 | -74 |
| Total Cash | 288.5 | 2,016.0 | 1,926.8 | 1,900.8 | 1,910.6 | 1,377.2 | 1,968.1 | 2,812.6 | 4,019.6 | 5,744.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 106.0 | 137.5 | 178.2 | 230.0 | 314.3 | 476.1 | 680.4 | 972.4 | 1,389.7 | 1,986.0 |
| Account Receivables, % | 44.79 | 35.45 | 30.41 | 29.6 | 32.62 | 34.57 | 34.57 | 34.57 | 34.57 | 34.57 |
| Inventories | 27.7 | .0 | 35.9 | .0 | .0 | 49.1 | 70.2 | 100.3 | 143.3 | 204.8 |
| Inventories, % | 11.7 | 0.000000258 | 6.12 | 0 | 0 | 3.57 | 3.57 | 3.57 | 3.57 | 3.57 |
| Accounts Payable | 1.6 | 7.6 | 21.4 | 6.7 | 7.5 | 21.9 | 31.3 | 44.8 | 64.0 | 91.4 |
| Accounts Payable, % | 0.69576 | 1.96 | 3.66 | 0.86415 | 0.78151 | 1.59 | 1.59 | 1.59 | 1.59 | 1.59 |
| Capital Expenditure | -4.7 | -8.9 | -14.5 | -20.7 | -24.0 | -32.7 | -46.8 | -66.9 | -95.6 | -136.6 |
| Capital Expenditure, % | -1.97 | -2.31 | -2.47 | -2.66 | -2.49 | -2.38 | -2.38 | -2.38 | -2.38 | -2.38 |
| Tax Rate, % | -3.11 | -3.11 | -3.11 | -3.11 | -3.11 | -3.11 | -3.11 | -3.11 | -3.11 | -3.11 |
| EBITAT | -233.0 | -353.9 | -477.9 | -483.3 | -432.2 | -1,019.0 | -1,456.2 | -2,081.1 | -2,974.1 | -4,250.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -368.1 | -346.1 | -538.9 | -520.7 | -539.7 | -1,223.5 | -1,683.6 | -2,406.0 | -3,438.5 | -4,914.0 |
| WACC, % | 8.34 | 8.34 | 8.34 | 8.34 | 8.34 | 8.34 | 8.34 | 8.34 | 8.34 | 8.34 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -10,245.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -5,012 | |||||||||
| Terminal Value | -79,112 | |||||||||
| Present Terminal Value | -53,013 | |||||||||
| Enterprise Value | -63,258 | |||||||||
| Net Debt | 724 | |||||||||
| Equity Value | -63,982 | |||||||||
| Diluted Shares Outstanding, MM | 322 | |||||||||
| Equity Value Per Share | -198.79 |
What You Will Receive
- Comprehensive Financial Model: Confluent’s actual data facilitates accurate DCF valuation.
- Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
- Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
- Flexible and Reusable: Designed for adaptability, allowing ongoing use for in-depth forecasts.
Key Features
- Comprehensive CFLT Data: Pre-loaded with Confluent’s historical performance metrics and future growth estimates.
- Customizable Assumptions: Tailor revenue growth rates, profit margins, discount rates, tax implications, and capital investments.
- Interactive Valuation Framework: Real-time adjustments to Net Present Value (NPV) and intrinsic value based on user-defined parameters.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive User Interface: Designed for ease of use, catering to both seasoned professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Confluent data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Confluent’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Confluent, Inc. (CFLT)?
- Accurate Data: Utilize real Confluent financials for trustworthy valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the tech sector.
- User-Friendly: Simple layout and clear instructions ensure accessibility for all users.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Confluent, Inc. (CFLT) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models tailored for Confluent, Inc. (CFLT).
- Consultants: Deliver professional valuation insights on Confluent, Inc. (CFLT) to clients quickly and accurately.
- Business Owners: Understand how tech companies like Confluent, Inc. (CFLT) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Confluent, Inc. (CFLT).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Confluent, Inc. (CFLT).
- Real-World Data: Confluent’s historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Confluent’s performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Confluent, Inc. (CFLT).
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results related to Confluent, Inc. (CFLT).
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.