|
Sentinélone, Inc. (s) 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
SentinelOne, Inc. (S) Bundle
Gardez un aperçu de l'analyse d'évaluation de Sentineone, Inc. avec notre calculatrice sophistiquée DCF! Ce modèle Excel est préchargé avec des données réelles pour (s), vous permettant d'ajuster les prévisions et les hypothèses pour déterminer avec précision la valeur intrinsèque de Sentinelone, Inc. (s).
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 | 93.1 | 204.8 | 422.2 | 621.2 | 821.5 | 1,395.2 | 2,369.7 | 4,024.8 | 6,835.9 | 11,610.3 |
| Revenue Growth, % | 0 | 120.08 | 106.14 | 47.13 | 32.25 | 69.84 | 69.84 | 69.84 | 69.84 | 69.84 |
| EBITDA | -109.8 | -258.5 | -349.2 | -292.7 | -238.7 | -1,001.4 | -1,700.9 | -2,888.9 | -4,906.6 | -8,333.6 |
| EBITDA, % | -117.98 | -126.24 | -82.71 | -47.12 | -29.05 | -71.78 | -71.78 | -71.78 | -71.78 | -71.78 |
| Depreciation | 5.9 | 10.8 | 33.3 | 38.9 | 42.8 | 86.4 | 146.8 | 249.3 | 423.5 | 719.3 |
| Depreciation, % | 6.36 | 5.26 | 7.88 | 6.26 | 5.21 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 |
| EBIT | -115.7 | -269.3 | -382.5 | -331.6 | -281.4 | -1,055.4 | -1,792.6 | -3,044.7 | -5,171.2 | -8,783.0 |
| EBIT, % | -124.35 | -131.5 | -90.59 | -53.39 | -34.26 | -75.65 | -75.65 | -75.65 | -75.65 | -75.65 |
| Total Cash | 395.8 | 1,669.7 | 623.5 | 926.0 | 721.9 | 1,361.4 | 2,312.2 | 3,927.2 | 6,670.2 | 11,328.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 39.3 | 101.5 | 151.5 | 214.3 | 236.0 | 532.8 | 904.9 | 1,536.8 | 2,610.2 | 4,433.4 |
| Account Receivables, % | 42.25 | 49.56 | 35.88 | 34.5 | 28.73 | 38.18 | 38.18 | 38.18 | 38.18 | 38.18 |
| Inventories | 14.7 | 27.5 | 37.9 | .0 | .0 | 106.8 | 181.3 | 308.0 | 523.1 | 888.4 |
| Inventories, % | 15.83 | 13.45 | 8.98 | 0 | 0 | 7.65 | 7.65 | 7.65 | 7.65 | 7.65 |
| Accounts Payable | 11.8 | 9.9 | 11.2 | 6.8 | 8.2 | 62.2 | 105.7 | 179.5 | 304.8 | 517.8 |
| Accounts Payable, % | 12.7 | 4.86 | 2.66 | 1.09 | 0.99323 | 4.46 | 4.46 | 4.46 | 4.46 | 4.46 |
| Capital Expenditure | -6.3 | -10.3 | -18.8 | -18.8 | -27.1 | -62.9 | -106.8 | -181.4 | -308.1 | -523.4 |
| Capital Expenditure, % | -6.73 | -5.03 | -4.46 | -3.02 | -3.3 | -4.51 | -4.51 | -4.51 | -4.51 | -4.51 |
| Tax Rate, % | -2.43 | -2.43 | -2.43 | -2.43 | -2.43 | -2.43 | -2.43 | -2.43 | -2.43 | -2.43 |
| EBITAT | -116.2 | -270.3 | -376.9 | -337.5 | -288.3 | -1,052.4 | -1,787.4 | -3,035.8 | -5,156.1 | -8,757.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -158.7 | -346.7 | -421.5 | -346.7 | -292.9 | -1,378.3 | -2,150.6 | -3,652.7 | -6,203.9 | -10,536.9 |
| WACC, % | 7.51 | 7.51 | 7.51 | 7.51 | 7.51 | 7.51 | 7.51 | 7.51 | 7.51 | 7.51 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -18,063.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -10,748 | |||||||||
| Terminal Value | -195,149 | |||||||||
| Present Terminal Value | -135,885 | |||||||||
| Enterprise Value | -153,949 | |||||||||
| Net Debt | -187 | |||||||||
| Equity Value | -153,762 | |||||||||
| Diluted Shares Outstanding, MM | 315 | |||||||||
| Equity Value Per Share | -488.43 |
What You Will Get
- Real S Financial Data: Pre-filled with SentinelOne’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See SentinelOne’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Current SentinelOne Data: Pre-filled with SentinelOne’s historical performance metrics and future growth estimates.
- Completely Customizable Variables: Modify key inputs such as revenue growth rates, profit margins, discount rates, tax implications, and capital investments.
- Interactive Valuation Model: Real-time updates to Net Present Value (NPV) and intrinsic value reflecting your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive Interface: Designed to be straightforward and accessible for both experts and novices.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review SentinelOne's pre-filled financial data and forecasts.
- Step 3: Modify critical inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose SentinelOne's Calculator?
- Accuracy: Utilizes real SentinelOne financial data for precise calculations.
- Flexibility: Allows users to easily adjust and experiment with input values.
- Time-Saving: Eliminate the need to create a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and functionality expected by CFOs.
- User-Friendly: Intuitive interface designed for users of all financial backgrounds.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling SentinelOne stock.
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for SentinelOne (S).
- Consultants: Provide clients with expert valuation insights on SentinelOne (S) efficiently and accurately.
- Business Owners: Gain insights into how cybersecurity companies like SentinelOne (S) are valued to inform your own business strategies.
- Finance Students: Explore valuation techniques using real-world data and case studies related to SentinelOne (S).
What the SentinelOne Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for SentinelOne, Inc. (S).
- Real-World Data: SentinelOne’s historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
- Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Interactive charts and tables for clear, actionable insights.
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.