|
Veritone, Inc. (VERI) Évaluation DCF
US | Technology | Software - Infrastructure | 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
Veritone, Inc. (VERI) Bundle
Vous cherchez à évaluer la valeur intrinsèque de Veritone, Inc.? Notre calculatrice Veri DCF intègre des données réelles avec des fonctionnalités de personnalisation étendues, vous permettant d'ajuster les prévisions et d'améliorer votre stratégie d'investissement.
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 | 49.6 | 57.7 | 115.3 | 149.7 | 127.6 | 169.4 | 224.9 | 298.6 | 396.4 | 526.3 |
| Revenue Growth, % | 0 | 16.23 | 99.81 | 29.85 | -14.81 | 32.77 | 32.77 | 32.77 | 32.77 | 32.77 |
| EBITDA | -57.6 | -41.4 | -52.0 | 5.2 | -31.6 | -80.7 | -107.1 | -142.2 | -188.8 | -250.7 |
| EBITDA, % | -115.98 | -71.73 | -45.12 | 3.45 | -24.74 | -47.63 | -47.63 | -47.63 | -47.63 | -47.63 |
| Depreciation | 5.9 | 6.4 | 9.4 | 23.5 | 27.7 | 23.3 | 30.9 | 41.0 | 54.4 | 72.3 |
| Depreciation, % | 11.98 | 11.1 | 8.16 | 15.73 | 21.69 | 13.73 | 13.73 | 13.73 | 13.73 | 13.73 |
| EBIT | -63.5 | -47.8 | -61.4 | -18.4 | -59.2 | -99.9 | -132.6 | -176.0 | -233.7 | -310.3 |
| EBIT, % | -127.96 | -82.83 | -53.28 | -12.28 | -46.43 | -58.96 | -58.96 | -58.96 | -58.96 | -58.96 |
| Total Cash | 44.1 | 114.8 | 254.7 | 184.4 | 79.4 | 152.8 | 202.8 | 269.3 | 357.6 | 474.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 31.6 | 35.0 | 112.2 | 76.2 | 83.2 | 114.4 | 151.9 | 201.7 | 267.8 | 355.6 |
| Account Receivables, % | 63.72 | 60.7 | 97.34 | 50.86 | 65.19 | 67.56 | 67.56 | 67.56 | 67.56 | 67.56 |
| Inventories | -10.3 | -18.4 | -27.2 | .0 | .0 | -25.8 | -34.2 | -45.5 | -60.3 | -80.1 |
| Inventories, % | -20.72 | -31.82 | -23.57 | 0.000000668 | 0 | -15.22 | -15.22 | -15.22 | -15.22 | -15.22 |
| Accounts Payable | 17.0 | 15.6 | 46.7 | 36.7 | 32.8 | 51.5 | 68.4 | 90.8 | 120.5 | 160.1 |
| Accounts Payable, % | 34.23 | 27.09 | 40.51 | 24.54 | 25.68 | 30.41 | 30.41 | 30.41 | 30.41 | 30.41 |
| Capital Expenditure | -.8 | -.2 | -1.0 | -4.8 | -5.1 | -3.4 | -4.5 | -5.9 | -7.9 | -10.5 |
| Capital Expenditure, % | -1.55 | -0.30325 | -0.88114 | -3.18 | -4.01 | -1.99 | -1.99 | -1.99 | -1.99 | -1.99 |
| Tax Rate, % | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 |
| EBITAT | -62.1 | -47.9 | -63.9 | -20.0 | -56.3 | -98.4 | -130.7 | -173.5 | -230.4 | -305.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -61.3 | -38.3 | -92.8 | -2.2 | -44.7 | -65.3 | -116.4 | -154.6 | -205.3 | -272.5 |
| WACC, % | 10.16 | 10.21 | 10.21 | 10.21 | 10.1 | 10.18 | 10.18 | 10.18 | 10.18 | 10.18 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -577.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -278 | |||||||||
| Terminal Value | -3,399 | |||||||||
| Present Terminal Value | -2,094 | |||||||||
| Enterprise Value | -2,672 | |||||||||
| Net Debt | 64 | |||||||||
| Equity Value | -2,735 | |||||||||
| Diluted Shares Outstanding, MM | 37 | |||||||||
| Equity Value Per Share | -74.10 |
What You Will Get
- Editable Forecast Inputs: Easily adjust assumptions (growth %, margins, WACC) to generate various scenarios.
- Real-World Data: Veritone, Inc.'s (VERI) financial data pre-loaded to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model that caters to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Real-Time VERI Data: Pre-loaded with Veritone’s historical performance metrics and future forecasts.
- Customizable Assumptions: Modify revenue growth rates, profit margins, discount rates, tax implications, and capital expenditures.
- Interactive Valuation Framework: Automatically refreshes Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- Intuitive Interface: User-friendly layout, crafted for both industry experts and newcomers.
How It Works
- Step 1: Download the Excel file for Veritone, Inc. (VERI).
- Step 2: Review Veritone’s pre-filled financial data and forecasts.
- Step 3: Modify critical inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update instantly as you adjust your assumptions.
- Step 5: Analyze the outputs and utilize the results for your investment decisions.
Why Choose Veritone's Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Veritone, Inc. (VERI).
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Veritone’s intrinsic value and Net Present Value.
- Rich Data Set: Comes with historical and projected data for precise calculations.
- Expert-Level Tool: Perfect for financial analysts, investors, and business consultants focusing on Veritone, Inc. (VERI).
Who Should Use This Product?
- Professional Investors: Develop comprehensive valuation models for assessing Veritone, Inc. (VERI) investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding Veritone, Inc. (VERI) stock.
- Students and Educators: Utilize real-world data to enhance learning in financial modeling and analysis.
- Tech Enthusiasts: Gain insights into how companies like Veritone, Inc. (VERI) are valued in the technology sector.
What the Template Contains
- Pre-Filled Data: Contains Veritone’s historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Assess Veritone’s profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visuals and tables summarizing key valuation results.
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.