Sohu.com Limited (SOHU) DCF Valuation

Sohu.com Limited (SOHU) DCF Valuation

CN | Technology | Electronic Gaming & Multimedia | NASDAQ
Sohu.com Limited (SOHU) DCF Valuation
  • ✓ 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

Sohu.com Limited (SOHU) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Looking to determine the intrinsic value of Sohu.com Limited? Our (SOHU) DCF Calculator integrates real-world data with extensive customization features, allowing you to adjust forecasts and enhance your investment decisions.


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 1,845.4 749.9 835.6 733.9 600.7 483.1 388.6 312.6 251.4 202.2
Revenue Growth, % 0 -59.37 11.43 -12.17 -18.15 -19.57 -19.57 -19.57 -19.57 -19.57
EBITDA 11.4 114.7 133.4 30.4 24.6 38.8 31.2 25.1 20.2 16.2
EBITDA, % 0.61589 15.3 15.97 4.15 4.09 8.02 8.02 8.02 8.02 8.02
Depreciation 67.1 39.9 36.0 31.3 30.2 21.8 17.5 14.1 11.3 9.1
Depreciation, % 3.63 5.31 4.3 4.26 5.04 4.51 4.51 4.51 4.51 4.51
EBIT -55.7 74.9 97.5 -.9 -5.7 17.0 13.7 11.0 8.8 7.1
EBIT, % -3.02 9.98 11.67 -0.11896 -0.94061 3.51 3.51 3.51 3.51 3.51
Total Cash 1,622.0 317.8 1,398.3 1,171.4 960.3 415.8 334.4 269.0 216.4 174.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 126.1 87.5 82.6 67.5 71.6
Account Receivables, % 6.83 11.67 9.88 9.2 11.92
Inventories 4.2 1,838.6 101.6 3.6 .0 109.1 87.7 70.6 56.8 45.7
Inventories, % 0.22683 245.18 12.16 0.49614 0 22.58 22.58 22.58 22.58 22.58
Accounts Payable 121.3 107.6 87.4 56.4 44.6 44.9 36.1 29.1 23.4 18.8
Accounts Payable, % 6.57 14.35 10.47 7.69 7.43 9.3 9.3 9.3 9.3 9.3
Capital Expenditure -96.8 -33.8 -42.2 -23.8 -18.4 -20.4 -16.4 -13.2 -10.6 -8.5
Capital Expenditure, % -5.24 -4.5 -5.05 -3.25 -3.07 -4.22 -4.22 -4.22 -4.22 -4.22
Tax Rate, % -437.68 -437.68 -437.68 -437.68 -437.68 -437.68 -437.68 -437.68 -437.68 -437.68
EBITAT 24.0 -28.3 51.3 .4 -30.4 5.2 4.2 3.4 2.7 2.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -14.6 -1,831.8 1,766.9 89.8 -30.8 -78.4 27.2 21.9 17.6 14.2
WACC, % 9.41 9.41 9.58 9.41 9.73 9.51 9.51 9.51 9.51 9.51
PV UFCF
SUM PV UFCF -11.0
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 14
Terminal Value 158
Present Terminal Value 100
Enterprise Value 89
Net Debt -327
Equity Value 416
Diluted Shares Outstanding, MM 34
Equity Value Per Share 12.21

What You Will Receive

  • Pre-Filled Financial Model: Sohu.com Limited’s (SOHU) actual data provides accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Immediate Calculations: Real-time updates let you view results instantly as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Customizable Forecast Inputs: Adjust key metrics such as revenue growth, operating margin, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, net present value, and other financial metrics.
  • High-Precision Accuracy: Incorporates Sohu.com Limited’s real financial data for dependable valuation results.
  • Simplified Scenario Analysis: Easily evaluate various assumptions and analyze the results side by side.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based SOHU DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates Sohu.com Limited’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose This Calculator for Sohu.com Limited (SOHU)?

  • Comprehensive Tool: Offers DCF, WACC, and financial ratio analyses tailored for Sohu.com Limited.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for (SOHU).
  • Detailed Insights: Automatically computes Sohu.com’s intrinsic value and Net Present Value.
  • Preloaded Data: Features historical and forecasted data for precise analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on (SOHU).

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Sohu.com Limited (SOHU) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Sohu.com Limited (SOHU).
  • Consultants: Deliver professional valuation insights on Sohu.com Limited (SOHU) to clients quickly and accurately.
  • Business Owners: Understand how companies like Sohu.com Limited (SOHU) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Sohu.com Limited (SOHU).

What the Template Contains

  • Historical Data: Includes Sohu.com Limited’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Sohu.com Limited’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 Sohu.com Limited’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.