|
Green Dot Corporation (GDOT) DCF Valation
US | Financial Services | Financial - Credit Services | NYSE
|
- ✓ 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
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Green Dot Corporation (GDOT) Bundle
Améliorez vos stratégies d'investissement avec la calculatrice DCF Green Dot Corporation (GDOT)! Plongez dans des données financières authentiques pour Apple, ajustez les prédictions et les dépenses de croissance et visualisez instantanément comment ces ajustements affectent la valeur intrinsèque de Green Dot Corporation (GDOT).
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 | 1,108.6 | 1,253.8 | 1,433.2 | 1,449.6 | 1,501.3 | 1,621.9 | 1,752.1 | 1,892.8 | 2,044.8 | 2,209.0 |
| Revenue Growth, % | 0 | 13.09 | 14.31 | 1.14 | 3.57 | 8.03 | 8.03 | 8.03 | 8.03 | 8.03 |
| EBITDA | 205.0 | 115.4 | 148.6 | 164.8 | 100.6 | 182.1 | 196.7 | 212.5 | 229.6 | 248.0 |
| EBITDA, % | 18.49 | 9.21 | 10.37 | 11.37 | 6.7 | 11.23 | 11.23 | 11.23 | 11.23 | 11.23 |
| Depreciation | 82.1 | 86.1 | 84.8 | 80.6 | 83.0 | 101.5 | 109.6 | 118.4 | 127.9 | 138.2 |
| Depreciation, % | 7.41 | 6.87 | 5.92 | 5.56 | 5.53 | 6.26 | 6.26 | 6.26 | 6.26 | 6.26 |
| EBIT | 122.9 | 29.3 | 63.9 | 84.2 | 17.7 | 80.7 | 87.1 | 94.1 | 101.7 | 109.8 |
| EBIT, % | 11.09 | 2.34 | 4.46 | 5.81 | 1.18 | 4.97 | 4.97 | 4.97 | 4.97 | 4.97 |
| Total Cash | 1,073.4 | 1,491.8 | 1,322.3 | 813.9 | 716.1 | 1,274.6 | 1,377.0 | 1,487.5 | 1,607.0 | 1,736.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 34.1 | 67.8 | 61.1 | 74.4 | 68.2 | 72.7 | 78.6 | 84.9 | 91.7 | 99.1 |
| Account Receivables, % | 3.08 | 5.4 | 4.26 | 5.14 | 4.54 | 4.48 | 4.48 | 4.48 | 4.48 | 4.48 |
| Inventories | 68.9 | 71.6 | 84.7 | 5.9 | 4.2 | 60.1 | 64.9 | 70.1 | 75.8 | 81.8 |
| Inventories, % | 6.22 | 5.71 | 5.91 | 0.40702 | 0.28235 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 |
| Accounts Payable | 37.9 | 34.8 | 51.4 | 113.9 | 119.9 | 83.1 | 89.8 | 97.0 | 104.8 | 113.2 |
| Accounts Payable, % | 3.42 | 2.78 | 3.58 | 7.86 | 7.98 | 5.12 | 5.12 | 5.12 | 5.12 | 5.12 |
| Capital Expenditure | -78.2 | -59.0 | -57.4 | -84.3 | -75.9 | -86.4 | -93.4 | -100.9 | -109.0 | -117.7 |
| Capital Expenditure, % | -7.06 | -4.71 | -4.01 | -5.82 | -5.06 | -5.33 | -5.33 | -5.33 | -5.33 | -5.33 |
| Tax Rate, % | 54.06 | 54.06 | 54.06 | 54.06 | 54.06 | 54.06 | 54.06 | 54.06 | 54.06 | 54.06 |
| EBITAT | 101.4 | 24.1 | 47.6 | 64.4 | 8.1 | 58.4 | 63.1 | 68.1 | 73.6 | 79.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 40.1 | 11.9 | 85.0 | 188.7 | 29.1 | -23.8 | 75.3 | 81.3 | 87.9 | 94.9 |
| WACC, % | 8 | 8 | 7.96 | 7.97 | 7.8 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 236.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 97 | |||||||||
| Terminal Value | 1,629 | |||||||||
| Present Terminal Value | 1,112 | |||||||||
| Enterprise Value | 1,348 | |||||||||
| Net Debt | -615 | |||||||||
| Equity Value | 1,964 | |||||||||
| Diluted Shares Outstanding, MM | 53 | |||||||||
| Equity Value Per Share | 37.40 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real GDOT 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: Instantly observe how your inputs influence Green Dot Corporation’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
- Real-Time GDOT Data: Pre-loaded with Green Dot Corporation’s historical financials and future projections.
- Comprehensive Customization: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures.
- Interactive Valuation Model: Automatically recalculates Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- Intuitive Interface: Designed to be straightforward and accessible for both professionals and novices.
How It Works
- Download: Obtain the pre-configured Excel file containing Green Dot Corporation's (GDOT) financial information.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various forecasts and evaluate results immediately.
- Make Decisions: Utilize the valuation findings to inform your investment approach.
Why Choose This Calculator for Green Dot Corporation (GDOT)?
- All-in-One Solution: Integrates DCF, WACC, and key financial ratio analyses tailored for Green Dot Corporation.
- Flexible Parameters: Modify the highlighted cells to explore different financial scenarios specific to (GDOT).
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Green Dot Corporation.
- Rich Data Set: Comes with historical and projected data for accurate financial assessments.
- Expert-Level Precision: Perfect for financial analysts, investors, and business advisors focusing on (GDOT).
Who Should Use This Product?
- Investors: Evaluate Green Dot Corporation’s (GDOT) market position before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
- Startup Founders: Gain insights into the valuation practices of established companies like Green Dot Corporation.
- Consultants: Create detailed valuation reports to support client needs.
- Students and Educators: Utilize actual market data to learn and teach valuation strategies.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Green Dot Corporation (GDOT) 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 Green Dot Corporation (GDOT).
- 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.