|
BuzzFeed, Inc. (BZFD) DCF Valuation
US | Communication Services | Internet Content & Information | 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
BuzzFeed, Inc. (BZFD) Bundle
Streamline your analysis and improve precision with our [BZFD] DCF Calculator! Utilizing actual data from BuzzFeed, Inc. and customizable assumptions, this tool empowers you to forecast, evaluate, and appraise [Company] as if you were a seasoned investor.
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 | 317.9 | 321.3 | 397.6 | 436.7 | 252.7 | 247.9 | 243.3 | 238.7 | 234.2 | 229.9 |
Revenue Growth, % | 0 | 1.07 | 23.73 | 9.84 | -42.14 | -1.88 | -1.88 | -1.88 | -1.88 | -1.88 |
EBITDA | -20.8 | 30.7 | 25.5 | -97.9 | -20.7 | -10.5 | -10.3 | -10.1 | -9.9 | -9.7 |
EBITDA, % | -6.55 | 9.55 | 6.42 | -22.43 | -8.19 | -4.24 | -4.24 | -4.24 | -4.24 | -4.24 |
Depreciation | 19.5 | 17.5 | 22.9 | 24.3 | 21.9 | 15.6 | 15.4 | 15.1 | 14.8 | 14.5 |
Depreciation, % | 6.12 | 5.44 | 5.75 | 5.56 | 8.68 | 6.31 | 6.31 | 6.31 | 6.31 | 6.31 |
EBIT | -40.3 | 13.2 | 2.7 | -122.2 | -42.6 | -26.2 | -25.7 | -25.2 | -24.7 | -24.2 |
EBIT, % | -12.67 | 4.11 | 0.6736 | -27.98 | -16.88 | -10.55 | -10.55 | -10.55 | -10.55 | -10.55 |
Total Cash | 58.5 | 90.6 | 79.7 | 55.8 | 35.6 | 46.4 | 45.5 | 44.7 | 43.8 | 43.0 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 99.5 | 106.3 | 142.9 | 116.5 | 75.7 | 77.8 | 76.4 | 74.9 | 73.5 | 72.1 |
Account Receivables, % | 31.3 | 33.07 | 35.95 | 26.67 | 29.96 | 31.39 | 31.39 | 31.39 | 31.39 | 31.39 |
Inventories | 6.2 | 11.6 | .0 | .0 | .0 | 2.8 | 2.7 | 2.7 | 2.6 | 2.6 |
Inventories, % | 1.95 | 3.62 | 0.000000252 | 0.000000229 | 0 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 |
Accounts Payable | 10.0 | 8.4 | 16.0 | 29.3 | 46.4 | 17.3 | 17.0 | 16.6 | 16.3 | 16.0 |
Accounts Payable, % | 3.13 | 2.62 | 4.03 | 6.72 | 18.35 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 |
Capital Expenditure | -8.6 | -14.5 | -16.0 | -17.8 | -14.9 | -10.5 | -10.3 | -10.1 | -9.9 | -9.8 |
Capital Expenditure, % | -2.7 | -4.52 | -4.03 | -4.07 | -5.9 | -4.24 | -4.24 | -4.24 | -4.24 | -4.24 |
Tax Rate, % | -50.82 | -50.82 | -50.82 | -50.82 | -50.82 | -50.82 | -50.82 | -50.82 | -50.82 | -50.82 |
EBITAT | -39.9 | 11.3 | -125.3 | -123.4 | -64.3 | -20.1 | -19.7 | -19.4 | -19.0 | -18.6 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -124.8 | .5 | -135.9 | -77.2 | .5 | -49.0 | -13.5 | -13.3 | -13.0 | -12.8 |
WACC, % | 11.44 | 10.76 | 6.46 | 11.49 | 11.49 | 10.33 | 10.33 | 10.33 | 10.33 | 10.33 |
PV UFCF | ||||||||||
SUM PV UFCF | -82.0 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | -13 | |||||||||
Terminal Value | -157 | |||||||||
Present Terminal Value | -96 | |||||||||
Enterprise Value | -178 | |||||||||
Net Debt | 183 | |||||||||
Equity Value | -360 | |||||||||
Diluted Shares Outstanding, MM | 36 | |||||||||
Equity Value Per Share | -10.08 |
What You Will Get
- Real BuzzFeed Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on BuzzFeed’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- 🔍 Real-Life BZFD Financials: Pre-filled historical and projected data for BuzzFeed, Inc. (BZFD).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate BuzzFeed’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize BuzzFeed’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered BuzzFeed data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for BuzzFeed’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose the BuzzFeed Calculator?
- All-in-One Solution: Integrates DCF, WACC, and financial ratio analyses tailored for BuzzFeed, Inc. (BZFD).
- Flexible Inputs: Modify yellow-highlighted cells to explore different scenarios specific to BuzzFeed.
- In-Depth Analysis: Automatically computes BuzzFeed’s intrinsic value and Net Present Value.
- Ready-to-Use Data: Historical and projected data provide reliable starting points for analysis.
- Expert-Level Tool: Perfect for financial analysts, investors, and business strategists focusing on BuzzFeed, Inc. (BZFD).
Who Should Use This Product?
- Investors: Accurately assess BuzzFeed, Inc.'s (BZFD) market potential before making investment choices.
- CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis.
- Consultants: Efficiently customize the template for valuation reports tailored to clients.
- Entrepreneurs: Acquire knowledge about financial modeling practices employed by leading digital media companies.
- Educators: Implement it as a teaching resource to illustrate valuation techniques.
What the Template Contains
- Pre-Filled Data: Contains BuzzFeed's historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic computations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using custom inputs.
- Key Financial Ratios: Assess BuzzFeed's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visuals and tables summarizing essential valuation outcomes.