![]() |
Rubrik, Inc. (RBRK) 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
Rubrik, Inc. (RBRK) Bundle
Découvrez le véritable potentiel de Rubrik, Inc. (RBRK) avec notre calculatrice avancée DCF! Ajustez les hypothèses critiques, explorez divers scénarios et évaluez les effets des changements sur Rubrik, Inc. (RBRK) - le tout dans un seul modèle Excel.
Discounted Cash Flow (DCF) - (USD MM)
Year | AY1 2021 |
AY2 2022 |
AY3 2023 |
AY4 2024 |
AY5 2025 |
FY1 2026 |
FY2 2027 |
FY3 2028 |
FY4 2029 |
FY5 2030 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 387.8 | 506.1 | 599.8 | 627.9 | 886.5 | 1,096.9 | 1,357.2 | 1,679.2 | 2,077.7 | 2,570.7 |
Revenue Growth, % | 0 | 30.53 | 18.51 | 4.68 | 41.19 | 23.73 | 23.73 | 23.73 | 23.73 | 23.73 |
EBITDA | -125.5 | -144.9 | -153.8 | -196.3 | -1,078.3 | -478.0 | -591.5 | -731.8 | -905.5 | -1,120.3 |
EBITDA, % | -32.37 | -28.63 | -25.64 | -31.27 | -121.63 | -43.58 | -43.58 | -43.58 | -43.58 | -43.58 |
Depreciation | 82.1 | 104.7 | 103.7 | 100.8 | 28.9 | 172.1 | 212.9 | 263.4 | 326.0 | 403.3 |
Depreciation, % | 21.17 | 20.68 | 17.28 | 16.06 | 3.26 | 15.69 | 15.69 | 15.69 | 15.69 | 15.69 |
EBIT | -207.6 | -249.6 | -257.4 | -297.2 | -1,107.2 | -643.0 | -795.6 | -984.3 | -1,217.9 | -1,506.9 |
EBIT, % | -53.54 | -49.31 | -42.92 | -47.33 | -124.89 | -58.62 | -58.62 | -58.62 | -58.62 | -58.62 |
Total Cash | 217.3 | 138.8 | 295.9 | 279.3 | 705.1 | 563.4 | 697.1 | 862.5 | 1,067.2 | 1,320.4 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 119.6 | 167.5 | 155.9 | 139.9 | 182.2 | 291.2 | 360.3 | 445.9 | 551.7 | 682.5 |
Account Receivables, % | 30.85 | 33.09 | 25.98 | 22.28 | 20.55 | 26.55 | 26.55 | 26.55 | 26.55 | 26.55 |
Inventories | 3.4 | 4.4 | 9.5 | 4.8 | 4.2 | 10.0 | 12.4 | 15.4 | 19.0 | 23.5 |
Inventories, % | 0.87685 | 0.86931 | 1.59 | 0.76558 | 0.47183 | 0.91468 | 0.91468 | 0.91468 | 0.91468 | 0.91468 |
Accounts Payable | 10.2 | 14.1 | 8.1 | 6.9 | 10.4 | 19.8 | 24.5 | 30.4 | 37.6 | 46.5 |
Accounts Payable, % | 2.64 | 2.78 | 1.35 | 1.09 | 1.18 | 1.81 | 1.81 | 1.81 | 1.81 | 1.81 |
Capital Expenditure | -15.9 | -20.4 | -34.3 | -12.3 | -16.9 | -38.9 | -48.1 | -59.5 | -73.6 | -91.1 |
Capital Expenditure, % | -4.1 | -4.04 | -5.72 | -1.96 | -1.9 | -3.54 | -3.54 | -3.54 | -3.54 | -3.54 |
Tax Rate, % | -0.55449 | -0.55449 | -0.55449 | -0.55449 | -0.55449 | -0.55449 | -0.55449 | -0.55449 | -0.55449 | -0.55449 |
EBITAT | -213.1 | -254.4 | -265.7 | -321.4 | -1,113.3 | -643.0 | -795.6 | -984.3 | -1,217.9 | -1,506.9 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -259.7 | -215.2 | -195.8 | -213.4 | -1,139.4 | -615.3 | -697.5 | -863.0 | -1,067.8 | -1,321.2 |
WACC, % | 6.11 | 6.11 | 6.11 | 6.11 | 6.11 | 6.11 | 6.11 | 6.11 | 6.11 | 6.11 |
PV UFCF | ||||||||||
SUM PV UFCF | -3,746.5 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | -1,348 | |||||||||
Terminal Value | -32,807 | |||||||||
Present Terminal Value | -24,391 | |||||||||
Enterprise Value | -28,138 | |||||||||
Net Debt | 146 | |||||||||
Equity Value | -28,284 | |||||||||
Diluted Shares Outstanding, MM | 154 | |||||||||
Equity Value Per Share | -183.31 |
Benefits You Will Receive
- Adjustable Forecast Parameters: Effortlessly modify key inputs (growth %, margins, WACC) to explore various scenarios.
- Real-Time Data: Rubrik, Inc.’s financial information pre-loaded to enhance your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional Design: A refined Excel model that meets your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and increasing efficiency.
Key Features
- 🔍 Real-Life RBRK Financials: Pre-filled historical and projected data for Rubrik, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Rubrik’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Rubrik’s valuation immediately after making adjustments.
- Scenario Analysis: Test and compare outcomes for different financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review the pre-filled Rubrik, Inc. (RBRK) data (historical and projected).
- Step 3: Modify key assumptions (highlighted yellow cells) based on your analysis.
- Step 4: Observe automatic updates for Rubrik, Inc.'s (RBRK) intrinsic value.
- Step 5: Utilize the results for investment strategies or reporting purposes.
Why Select This Calculator for Rubrik, Inc. (RBRK)?
- Designed for Experts: An advanced tool tailored for analysts, CFOs, and consultants.
- Accurate Data: Rubrik’s historical and anticipated financials are preloaded for precision.
- Forecast Scenarios: Easily simulate various projections and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance simplifies the entire process.
Who Should Benefit from This Product?
- Professional Investors: Develop in-depth and reliable valuation models for portfolio assessments involving Rubrik, Inc. (RBRK).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights to clients focused on Rubrik, Inc. (RBRK) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into how technology companies like Rubrik, Inc. (RBRK) are valued in the marketplace.
Contents of the Template
- Pre-Filled Data: Features Rubrik, Inc.'s (RBRK) historical financials and projections.
- Discounted Cash Flow Model: Customizable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A separate sheet for computing WACC using tailored inputs.
- Key Financial Ratios: Evaluate Rubrik, Inc.'s (RBRK) profitability, efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visuals and tables that encapsulate primary valuation outcomes.
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.