|
Marketwise, Inc. (MKTW) 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
MarketWise, Inc. (MKTW) Bundle
En tant qu'investisseur ou analyste, cette calculatrice DCF (MKTW) est votre ressource incontournable pour une évaluation précise. Préchargé avec Marketwise, Inc. Données réelles, vous pouvez ajuster les prévisions et observer immédiatement les effets.
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 | 364.2 | 549.2 | 512.4 | 448.2 | 408.7 | 432.0 | 456.5 | 482.5 | 510.0 | 539.0 |
| Revenue Growth, % | 0 | 50.8 | -6.7 | -12.53 | -8.81 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 |
| EBITDA | -536.0 | -964.9 | 89.9 | 58.2 | 96.2 | -126.1 | -133.3 | -140.8 | -148.9 | -157.3 |
| EBITDA, % | -147.17 | -175.7 | 17.54 | 12.99 | 23.53 | -29.19 | -29.19 | -29.19 | -29.19 | -29.19 |
| Depreciation | 5.1 | 4.6 | 2.6 | 3.8 | 2.8 | 3.7 | 3.9 | 4.1 | 4.4 | 4.6 |
| Depreciation, % | 1.41 | 0.83215 | 0.50292 | 0.85256 | 0.6736 | 0.85397 | 0.85397 | 0.85397 | 0.85397 | 0.85397 |
| EBIT | -541.1 | -969.5 | 87.3 | 54.4 | 93.4 | -127.8 | -135.1 | -142.8 | -150.9 | -159.5 |
| EBIT, % | -148.58 | -176.53 | 17.03 | 12.14 | 22.86 | -29.59 | -29.59 | -29.59 | -29.59 | -29.59 |
| Total Cash | 114.4 | 139.1 | 158.6 | 155.2 | 97.9 | 126.4 | 133.5 | 141.1 | 149.2 | 157.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 13.3 | 8.6 | 5.6 | 9.7 | 2.4 | 7.8 | 8.3 | 8.7 | 9.2 | 9.8 |
| Account Receivables, % | 3.64 | 1.57 | 1.08 | 2.17 | 0.59285 | 1.81 | 1.81 | 1.81 | 1.81 | 1.81 |
| Inventories | 51.1 | 96.2 | 111.7 | .0 | .0 | 46.1 | 48.7 | 51.5 | 54.4 | 57.5 |
| Inventories, % | 14.02 | 17.52 | 21.8 | 0 | 0 | 10.67 | 10.67 | 10.67 | 10.67 | 10.67 |
| Accounts Payable | 12.0 | 4.8 | .7 | .6 | 4.0 | 4.7 | 4.9 | 5.2 | 5.5 | 5.8 |
| Accounts Payable, % | 3.29 | 0.86638 | 0.13388 | 0.12473 | 0.9814 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 |
| Capital Expenditure | -.5 | -1.2 | -.2 | -1.7 | -.7 | -.8 | -.9 | -.9 | -1.0 | -1.0 |
| Capital Expenditure, % | -0.13318 | -0.21341 | -0.03337217 | -0.38533 | -0.16663 | -0.18638 | -0.18638 | -0.18638 | -0.18638 | -0.18638 |
| Tax Rate, % | 92.67 | 92.67 | 92.67 | 92.67 | 92.67 | 92.67 | 92.67 | 92.67 | 92.67 | 92.67 |
| EBITAT | -538.4 | -1,032.4 | 15.3 | 1.7 | 6.8 | -58.2 | -61.5 | -65.0 | -68.7 | -72.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -586.1 | -1,076.8 | 1.2 | 111.2 | 19.7 | -106.1 | -61.2 | -64.7 | -68.4 | -72.3 |
| WACC, % | 5.72 | 5.72 | 5.38 | 5.32 | 5.34 | 5.49 | 5.49 | 5.49 | 5.49 | 5.49 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -321.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -74 | |||||||||
| Terminal Value | -2,110 | |||||||||
| Present Terminal Value | -1,615 | |||||||||
| Enterprise Value | -1,936 | |||||||||
| Net Debt | -94 | |||||||||
| Equity Value | -1,843 | |||||||||
| Diluted Shares Outstanding, MM | 2 | |||||||||
| Equity Value Per Share | -935.25 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to create various scenarios.
- Real-World Data: MarketWise, Inc.'s (MKTW) financial data pre-loaded to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional: A sophisticated Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and optimizing time.
Key Features
- Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for MarketWise, Inc. (MKTW).
- WACC Calculator: A pre-structured Weighted Average Cost of Capital sheet that allows for customizable inputs specific to MarketWise, Inc. (MKTW).
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit MarketWise, Inc. (MKTW) projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for MarketWise, Inc. (MKTW).
- Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis of MarketWise, Inc. (MKTW).
How It Works
- Step 1: Download the MarketWise, Inc. (MKTW) Excel file.
- Step 2: Review the pre-filled MarketWise data (historical and projected).
- Step 3: Modify key assumptions (yellow cells) according to your insights.
- Step 4: Observe automatic updates for MarketWise’s intrinsic value.
- Step 5: Utilize the results for investment strategies or reporting.
Why Choose MarketWise, Inc. (MKTW) Calculator?
- Accuracy: Utilizes authentic MarketWise financial data for precise calculations.
- Flexibility: Allows users to easily modify inputs and test various scenarios.
- Time-Saving: Eliminate the need to create a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and detail expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users of all experience levels.
Who Should Use MarketWise, Inc. (MKTW)?
- Investors: Evaluate MarketWise's market performance before making investment decisions.
- CFOs and Financial Analysts: Enhance financial analysis and forecasting for MarketWise.
- Startup Founders: Understand valuation metrics used for established companies like MarketWise.
- Consultants: Provide expert valuation assessments and insights for clients regarding MarketWise.
- Students and Educators: Utilize MarketWise's financial data to teach and learn valuation methodologies.
What the Template Contains
- Historical Data: Includes MarketWise, Inc.'s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate MarketWise, Inc.'s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of MarketWise, Inc.'s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.