|
Jumia Technologies AG (JMIA) DCF Valuation
DE | Consumer Cyclical | Specialty Retail | 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
Jumia Technologies AG (JMIA) Bundle
Save time and improve precision with our (JMIA) DCF Calculator! With real data from Jumia Technologies AG and customizable assumptions, this tool empowers you to forecast, analyze, and value Jumia like a seasoned investor.
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 | 212.2 | 219.2 | 185.2 | 231.0 | 194.0 | 192.3 | 190.7 | 189.0 | 187.3 | 185.7 |
| Revenue Growth, % | 0 | 3.3 | -15.51 | 24.7 | -15.99 | -0.87533 | -0.87533 | -0.87533 | -0.87533 | -0.87533 |
| EBITDA | -256.3 | -174.8 | -222.1 | -199.1 | -89.5 | -158.5 | -157.1 | -155.7 | -154.4 | -153.0 |
| EBITDA, % | -120.78 | -79.73 | -119.91 | -86.19 | -46.12 | -82.41 | -82.41 | -82.41 | -82.41 | -82.41 |
| Depreciation | 9.2 | 9.7 | 10.1 | 11.9 | 10.2 | 9.5 | 9.4 | 9.3 | 9.2 | 9.1 |
| Depreciation, % | 4.34 | 4.41 | 5.43 | 5.17 | 5.26 | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 |
| EBIT | -265.5 | -184.5 | -232.2 | -211.0 | -99.7 | -164.2 | -162.8 | -161.4 | -159.9 | -158.5 |
| EBIT, % | -125.12 | -84.14 | -125.33 | -91.36 | -51.38 | -85.38 | -85.38 | -85.38 | -85.38 | -85.38 |
| Total Cash | 307.5 | 480.3 | 533.8 | 237.2 | 125.5 | 178.8 | 177.2 | 175.6 | 174.1 | 172.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 26.9 | 9.3 | 23.0 | 19.9 | 18.8 | 18.3 | 18.2 | 18.0 | 17.8 | 17.7 |
| Account Receivables, % | 12.68 | 4.23 | 12.4 | 8.63 | 9.68 | 9.52 | 9.52 | 9.52 | 9.52 | 9.52 |
| Inventories | 13.2 | 10.5 | 11.4 | 11.9 | 10.1 | 10.6 | 10.5 | 10.4 | 10.3 | 10.2 |
| Inventories, % | 6.23 | 4.8 | 6.15 | 5.15 | 5.2 | 5.51 | 5.51 | 5.51 | 5.51 | 5.51 |
| Accounts Payable | 65.9 | 21.2 | 18.4 | 66.9 | 57.7 | 42.1 | 41.7 | 41.3 | 41.0 | 40.6 |
| Accounts Payable, % | 31.05 | 9.68 | 9.93 | 28.95 | 29.73 | 21.87 | 21.87 | 21.87 | 21.87 | 21.87 |
| Capital Expenditure | -7.6 | -4.0 | -7.5 | -11.6 | -2.3 | -6.0 | -6.0 | -5.9 | -5.9 | -5.8 |
| Capital Expenditure, % | -3.6 | -1.8 | -4.04 | -5.03 | -1.21 | -3.13 | -3.13 | -3.13 | -3.13 | -3.13 |
| Tax Rate, % | -5.63 | -5.63 | -5.63 | -5.63 | -5.63 | -5.63 | -5.63 | -5.63 | -5.63 | -5.63 |
| EBITAT | -266.2 | -187.5 | -232.6 | -217.3 | -105.3 | -164.2 | -162.8 | -161.4 | -159.9 | -158.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -238.9 | -206.1 | -247.4 | -166.0 | -103.7 | -176.5 | -159.5 | -158.1 | -156.7 | -155.3 |
| WACC, % | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -499.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -158 | |||||||||
| Terminal Value | -940 | |||||||||
| Present Terminal Value | -396 | |||||||||
| Enterprise Value | -896 | |||||||||
| Net Debt | -31 | |||||||||
| Equity Value | -865 | |||||||||
| Diluted Shares Outstanding, MM | 101 | |||||||||
| Equity Value Per Share | -8.57 |
What You Will Get
- Real JMIA Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Evaluate various scenarios to assess Jumia's future performance.
- User-Friendly Design: Crafted for professionals while remaining easy to use for newcomers.
Key Features
- Comprehensive Jumia Financials: Gain access to precise pre-loaded historical data and future forecasts for Jumia Technologies AG (JMIA).
- Tailorable Forecast Assumptions: Modify highlighted cells for critical inputs such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic refresh of DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries to effectively visualize your valuation outcomes.
- Designed for All Skill Levels: A straightforward, user-centric layout suitable for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Jumia Technologies AG (JMIA) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Jumia Technologies AG’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Jumia Technologies AG (JMIA)?
- Comprehensive Tool: Offers DCF, WACC, and financial ratio analyses all in one platform.
- Customizable Inputs: Modify the yellow-highlighted cells to explore different scenarios.
- Detailed Insights: Automatically computes Jumia’s intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focused on JMIA.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Jumia Technologies AG (JMIA) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Jumia Technologies AG (JMIA).
- Consultants: Deliver professional valuation insights regarding Jumia Technologies AG (JMIA) to clients quickly and accurately.
- Business Owners: Understand how companies like Jumia Technologies AG (JMIA) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Jumia Technologies AG (JMIA).
What the Template Contains
- Pre-Filled DCF Model: Jumia Technologies AG’s (JMIA) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Jumia’s (JMIA) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.