|
Agora, Inc. (API) DCF Valuation |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Agora, Inc. (API) Bundle
Simplify Agora, Inc. (API) valuation with this customizable DCF Calculator! Featuring real Agora, Inc. (API) financials and adjustable forecast inputs, you can test scenarios and uncover Agora, Inc. (API) fair value in minutes.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 133.6 | 168.0 | 160.7 | 141.5 | 133.3 | 134.5 | 135.7 | 136.9 | 138.2 | 139.5 |
| Revenue Growth, % | 0 | 25.77 | -4.35 | -11.91 | -5.85 | 0.91425 | 0.91425 | 0.91425 | 0.91425 | 0.91425 |
| EBITDA | -.7 | -61.6 | -104.1 | -78.3 | -45.8 | -51.5 | -52.0 | -52.5 | -53.0 | -53.5 |
| EBITDA, % | -0.5473 | -36.69 | -64.78 | -55.3 | -34.34 | -38.33 | -38.33 | -38.33 | -38.33 | -38.33 |
| Depreciation | 4.5 | 10.2 | 15.9 | 8.5 | 7.5 | 8.3 | 8.4 | 8.5 | 8.6 | 8.6 |
| Depreciation, % | 3.34 | 6.08 | 9.89 | 5.99 | 5.66 | 6.19 | 6.19 | 6.19 | 6.19 | 6.19 |
| EBIT | -5.2 | -71.8 | -120.0 | -86.7 | -53.3 | -59.9 | -60.4 | -61.0 | -61.5 | -62.1 |
| EBIT, % | -3.89 | -42.77 | -74.66 | -61.29 | -40.01 | -44.52 | -44.52 | -44.52 | -44.52 | -44.52 |
| Total Cash | 635.4 | 755.3 | 427.7 | 216.7 | 269.7 | 134.5 | 135.7 | 136.9 | 138.2 | 139.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 27.8 | 33.6 | 38.6 | 40.6 | 32.1 | 31.6 | 31.9 | 32.2 | 32.5 | 32.8 |
| Account Receivables, % | 20.84 | 19.99 | 23.99 | 28.67 | 24.05 | 23.51 | 23.51 | 23.51 | 23.51 | 23.51 |
| Inventories | .0 | .0 | 17.0 | .3 | .0 | 2.9 | 2.9 | 3.0 | 3.0 | 3.0 |
| Inventories, % | 0.000000749 | 0 | 10.58 | 0.19783 | 0 | 2.16 | 2.16 | 2.16 | 2.16 | 2.16 |
| Accounts Payable | 7.7 | 5.3 | 10.1 | 13.0 | 13.0 | 9.2 | 9.3 | 9.4 | 9.4 | 9.5 |
| Accounts Payable, % | 5.78 | 3.16 | 6.29 | 9.18 | 9.73 | 6.83 | 6.83 | 6.83 | 6.83 | 6.83 |
| Capital Expenditure | -12.9 | -12.5 | -209.9 | -16.8 | -37.8 | -42.3 | -42.7 | -43.1 | -43.5 | -43.9 |
| Capital Expenditure, % | -9.64 | -7.43 | -130.62 | -11.9 | -28.36 | -31.47 | -31.47 | -31.47 | -31.47 | -31.47 |
| Tax Rate, % | -0.6075 | -0.6075 | -0.6075 | -0.6075 | -0.6075 | -0.6075 | -0.6075 | -0.6075 | -0.6075 | -0.6075 |
| EBITAT | -6.3 | -72.7 | -120.6 | -87.2 | -53.6 | -59.9 | -60.4 | -61.0 | -61.5 | -62.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -34.9 | -83.1 | -331.8 | -78.0 | -75.1 | -100.1 | -94.9 | -95.8 | -96.7 | -97.6 |
| WACC, % | 6.29 | 6.29 | 6.29 | 6.29 | 6.29 | 6.29 | 6.29 | 6.29 | 6.29 | 6.29 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -405.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -100 | |||||||||
| Terminal Value | -2,320 | |||||||||
| Present Terminal Value | -1,710 | |||||||||
| Enterprise Value | -2,116 | |||||||||
| Net Debt | 23 | |||||||||
| Equity Value | -2,139 | |||||||||
| Diluted Shares Outstanding, MM | 93 | |||||||||
| Equity Value Per Share | -22.93 |
What You Will Get
- Real API Financial Data: Pre-filled with Agora, Inc.'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 Agora, Inc.'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
- Comprehensive Historical Data: Agora, Inc.'s (API) past financial statements and pre-filled projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Valuation: Observe Agora, Inc.'s (API) intrinsic value update instantly.
- Intuitive Visualizations: Dashboard charts showcase valuation outcomes and essential metrics.
- Designed for Precision: A reliable tool for analysts, investors, and finance professionals.
How It Works
- Download the Template: Get instant access to the Excel-based Agora, Inc. (API) DCF Calculator.
- Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically updates Agora, Inc.'s (API) intrinsic value.
- Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
- Analyze and Decide: Use the results to guide your investment or financial analysis.
Why Choose This Calculator for Agora, Inc. (API)?
- All-in-One Solution: Combines DCF, WACC, and various financial ratio analyses tailored for Agora, Inc. (API).
- Flexible Parameters: Modify yellow-highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Agora, Inc. (API)’s intrinsic value and Net Present Value.
- Preloaded Information: Access to historical and projected data for precise calculations.
- Expert-Level Tool: Perfect for financial analysts, investors, and business consultants focusing on Agora, Inc. (API).
Who Should Use Agora, Inc. (API)?
- Developers: Enhance your applications with seamless real-time communication features.
- Business Owners: Improve customer engagement through interactive video and voice capabilities.
- Content Creators: Utilize Agora's tools to elevate your live streaming and broadcasting experience.
- Marketers: Leverage advanced analytics to optimize user interaction and campaign effectiveness.
- Educators: Implement engaging remote learning solutions that facilitate collaboration and communication.
What the Template Contains
- Pre-Filled DCF Model: Agora, Inc.’s (API) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Agora, Inc.’s (API) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.