|
Brightcove Inc. (BCOV) DCF Valuation
US | Technology | Software - Application | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Brightcove Inc. (BCOV) Bundle
Explore Brightcove Inc.'s (BCOV) financial prospects with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and expenses to determine Brightcove Inc.'s (BCOV) intrinsic value and enhance your investment approach.
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 | 184.5 | 197.4 | 211.1 | 211.0 | 201.2 | 205.8 | 210.6 | 215.5 | 220.5 | 225.6 |
| Revenue Growth, % | 0 | 6.99 | 6.96 | -0.04026661 | -4.65 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 |
| EBITDA | -12.9 | 3.5 | 14.5 | 1.7 | -5.2 | -.1 | -.1 | -.1 | -.1 | -.1 |
| EBITDA, % | -7 | 1.77 | 6.88 | 0.78291 | -2.56 | -0.02688172 | -0.02688172 | -0.02688172 | -0.02688172 | -0.02688172 |
| Depreciation | 8.4 | 8.7 | 8.3 | 10.7 | 16.5 | 10.8 | 11.0 | 11.3 | 11.6 | 11.8 |
| Depreciation, % | 4.57 | 4.41 | 3.94 | 5.08 | 8.22 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 |
| EBIT | -21.3 | -5.2 | 6.2 | -9.1 | -21.7 | -10.8 | -11.1 | -11.4 | -11.6 | -11.9 |
| EBIT, % | -11.57 | -2.63 | 2.94 | -4.3 | -10.78 | -5.27 | -5.27 | -5.27 | -5.27 | -5.27 |
| Total Cash | 22.8 | 37.5 | 45.7 | 31.9 | 18.6 | 31.8 | 32.6 | 33.3 | 34.1 | 34.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 31.2 | 29.3 | 29.9 | 26.0 | 33.5 | 30.8 | 31.5 | 32.3 | 33.0 | 33.8 |
| Account Receivables, % | 16.9 | 14.85 | 14.15 | 12.32 | 16.63 | 14.97 | 14.97 | 14.97 | 14.97 | 14.97 |
| Inventories | 5.2 | 5.8 | 7.8 | 8.7 | .0 | 5.6 | 5.7 | 5.8 | 6.0 | 6.1 |
| Inventories, % | 2.8 | 2.92 | 3.69 | 4.12 | 0 | 2.71 | 2.71 | 2.71 | 2.71 | 2.71 |
| Accounts Payable | 9.9 | 10.5 | 11.0 | 11.3 | 14.4 | 11.7 | 12.0 | 12.3 | 12.5 | 12.8 |
| Accounts Payable, % | 5.38 | 5.3 | 5.23 | 5.37 | 7.17 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 |
| Capital Expenditure | -7.3 | -8.7 | -10.8 | -24.6 | -15.7 | -13.6 | -13.9 | -14.2 | -14.5 | -14.9 |
| Capital Expenditure, % | -3.95 | -4.42 | -5.14 | -11.64 | -7.78 | -6.58 | -6.58 | -6.58 | -6.58 | -6.58 |
| Tax Rate, % | -5.36 | -5.36 | -5.36 | -5.36 | -5.36 | -5.36 | -5.36 | -5.36 | -5.36 | -5.36 |
| EBITAT | -21.9 | -5.8 | 5.4 | -9.0 | -22.9 | -10.6 | -10.8 | -11.0 | -11.3 | -11.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -47.2 | -4.0 | .9 | -19.6 | -17.6 | -19.0 | -14.2 | -14.5 | -14.9 | -15.2 |
| WACC, % | 7.6 | 7.6 | 7.54 | 7.59 | 7.6 | 7.58 | 7.58 | 7.58 | 7.58 | 7.58 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -63.2 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -16 | |||||||||
| Terminal Value | -441 | |||||||||
| Present Terminal Value | -306 | |||||||||
| Enterprise Value | -369 | |||||||||
| Net Debt | 3 | |||||||||
| Equity Value | -373 | |||||||||
| Diluted Shares Outstanding, MM | 43 | |||||||||
| Equity Value Per Share | -8.64 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real BCOV financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the highlighted cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effect of your inputs on Brightcove's valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Customizable Revenue Inputs: Adjust essential variables such as subscriber growth, churn rates, and advertising revenue.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional metrics at the click of a button.
- High-Precision Estimates: Leverages Brightcove Inc.'s (BCOV) actual financial data for accurate valuation results.
- Effortless Scenario Analysis: Explore various scenarios and evaluate outcomes with ease.
- Efficiency Booster: Streamline your workflow by avoiding the complexities of creating detailed valuation models from the ground up.
How It Works
- Download: Access the ready-to-use Excel file containing Brightcove Inc.'s (BCOV) financial data.
- Customize: Adjust forecasts, including revenue growth, EBITDA %, and WACC specific to Brightcove Inc. (BCOV).
- Update Automatically: The intrinsic value and NPV calculations for Brightcove Inc. (BCOV) refresh in real-time.
- Test Scenarios: Create various projections for Brightcove Inc. (BCOV) and compare outcomes instantly.
- Make Decisions: Utilize the valuation results of Brightcove Inc. (BCOV) to inform your investment strategy.
Why Choose the Brightcove Inc. (BCOV) Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio assessments in a single interface.
- Flexible Parameters: Modify highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Brightcove’s intrinsic value and Net Present Value.
- Preloaded Information: Historical and projected data provide reliable starting points.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants.
Who Should Use Brightcove Inc. (BCOV)?
- Content Creators: Enhance your video marketing strategy with advanced streaming solutions.
- Digital Marketers: Leverage analytics to optimize viewer engagement and campaign performance.
- Media Companies: Seamlessly integrate video content across platforms for broader reach.
- Business Leaders: Utilize Brightcove's tools to drive brand visibility and customer interaction.
- Educators and Trainers: Implement video learning solutions to enrich educational experiences.
What the Template Contains
- Historical Data: Includes Brightcove Inc.'s (BCOV) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Brightcove Inc.'s (BCOV) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital specific to Brightcove Inc. (BCOV).
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions for Brightcove Inc. (BCOV).
- Quarterly and Annual Statements: A complete breakdown of Brightcove Inc.'s (BCOV) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically for Brightcove Inc. (BCOV).
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.