|
Playstudios, Inc. (MYPS) Évaluation DCF
US | Technology | Electronic Gaming & Multimedia | NASDAQ
|
- ✓ 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
PLAYSTUDIOS, Inc. (MYPS) Bundle
Que vous soyez un investisseur ou un analyste, cette calculatrice MYPS DCF est votre outil de référence pour une évaluation précise. Préchargé avec PlayStudios, Inc. Données réelles, vous pouvez ajuster les prévisions et observer les effets en temps réel.
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 | 239.4 | 269.9 | 287.4 | 290.3 | 310.9 | 332.1 | 354.8 | 379.0 | 404.9 | 432.6 |
| Revenue Growth, % | 0 | 12.72 | 6.5 | 1.01 | 7.09 | 6.83 | 6.83 | 6.83 | 6.83 | 6.83 |
| EBITDA | 43.0 | 33.5 | 27.5 | 20.5 | 43.4 | 40.5 | 43.2 | 46.2 | 49.3 | 52.7 |
| EBITDA, % | 17.96 | 12.4 | 9.56 | 7.06 | 13.95 | 12.19 | 12.19 | 12.19 | 12.19 | 12.19 |
| Depreciation | 25.2 | 22.2 | 27.4 | 35.6 | 45.3 | 36.6 | 39.1 | 41.7 | 44.6 | 47.6 |
| Depreciation, % | 10.51 | 8.22 | 9.53 | 12.25 | 14.56 | 11.01 | 11.01 | 11.01 | 11.01 | 11.01 |
| EBIT | 17.9 | 11.3 | .1 | -15.1 | -1.9 | 3.9 | 4.2 | 4.4 | 4.8 | 5.1 |
| EBIT, % | 7.46 | 4.18 | 0.03200902 | -5.19 | -0.61212 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 |
| Total Cash | 31.0 | 48.9 | 213.5 | 134.0 | 132.9 | 129.0 | 137.9 | 147.3 | 157.3 | 168.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 14.2 | 23.6 | 22.8 | 28.4 | 33.9 | 28.8 | 30.7 | 32.8 | 35.1 | 37.5 |
| Account Receivables, % | 5.95 | 8.74 | 7.94 | 9.78 | 10.9 | 8.66 | 8.66 | 8.66 | 8.66 | 8.66 |
| Inventories | .0 | 2.4 | 5.1 | 5.1 | .0 | 2.9 | 3.1 | 3.4 | 3.6 | 3.8 |
| Inventories, % | 0 | 0.90002 | 1.76 | 1.77 | 0 | 0.88669 | 0.88669 | 0.88669 | 0.88669 | 0.88669 |
| Accounts Payable | 5.4 | 4.7 | 7.8 | 4.4 | 1.9 | 5.9 | 6.3 | 6.7 | 7.2 | 7.6 |
| Accounts Payable, % | 2.23 | 1.75 | 2.71 | 1.52 | 0.61341 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 |
| Capital Expenditure | -25.3 | -27.0 | -40.9 | -33.4 | -6.3 | -32.1 | -34.3 | -36.6 | -39.1 | -41.8 |
| Capital Expenditure, % | -10.56 | -10.01 | -14.23 | -11.5 | -2.04 | -9.67 | -9.67 | -9.67 | -9.67 | -9.67 |
| Tax Rate, % | -669.56 | -669.56 | -669.56 | -669.56 | -669.56 | -669.56 | -669.56 | -669.56 | -669.56 | -669.56 |
| EBITAT | 13.8 | 13.0 | .1 | -11.3 | -14.6 | 3.5 | 3.8 | 4.0 | 4.3 | 4.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 4.8 | -4.2 | -12.2 | -18.2 | 21.4 | 14.1 | 6.8 | 7.2 | 7.7 | 8.3 |
| WACC, % | 7.64 | 7.68 | 7.68 | 7.63 | 7.68 | 7.66 | 7.66 | 7.66 | 7.66 | 7.66 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 36.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 8 | |||||||||
| Terminal Value | 149 | |||||||||
| Present Terminal Value | 103 | |||||||||
| Enterprise Value | 139 | |||||||||
| Net Debt | -123 | |||||||||
| Equity Value | 262 | |||||||||
| Diluted Shares Outstanding, MM | 133 | |||||||||
| Equity Value Per Share | 1.97 |
What You Will Get
- Authentic MYPS Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Real-Time Calculations: Intrinsic value and NPV are calculated automatically.
- Scenario Analysis: Explore various scenarios to assess PLAYSTUDIOS' future performance.
- User-Friendly Design: Designed for professionals while being approachable for newcomers.
Key Features
- Comprehensive Financial Data: PLAYSTUDIOS, Inc.'s historical financial statements and pre-filled projections.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Valuation: Observe PLAYSTUDIOS, Inc.'s intrinsic value update instantly.
- Intuitive Visualizations: Dashboard charts illustrate valuation outcomes and essential metrics.
- Designed for Precision: A professional-grade tool for analysts, investors, and finance specialists.
How It Works
- Download: Obtain the pre-configured Excel file featuring PLAYSTUDIOS, Inc.'s (MYPS) financial data.
- Customize: Modify projections, such as revenue growth, EBITDA %, and WACC as per your analysis.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time for accuracy.
- Test Scenarios: Develop various projections and evaluate results immediately.
- Make Decisions: Leverage the valuation insights to inform your investment strategy.
Why Choose This Calculator for PLAYSTUDIOS, Inc. (MYPS)?
- Accurate Data: Real PLAYSTUDIOS financials ensure reliable valuation results.
- Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your projections.
- Time-Saving: Pre-built calculations eliminate the hassle of starting from scratch.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the gaming industry.
- User-Friendly: Intuitive design and step-by-step guidance make it accessible for all users.
Who Should Use This Product?
- Investors: Assess PLAYSTUDIOS, Inc. (MYPS) valuation prior to making stock transactions.
- CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
- Startup Founders: Understand the valuation strategies of successful gaming companies like PLAYSTUDIOS, Inc. (MYPS).
- Consultants: Provide detailed valuation analyses and reports for clients in the gaming industry.
- Students and Educators: Utilize real-time data to learn and teach valuation principles effectively.
What the Template Contains
- Preloaded MYPS Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.