|
51Talk Online Education Group (COE) 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
51Talk Online Education Group (COE) Bundle
Take charge of your 51Talk Online Education Group (COE) valuation analysis with our cutting-edge DCF Calculator! Preloaded with real (COE) data, this Excel template enables you to adjust forecasts and assumptions to accurately calculate the intrinsic value of 51Talk Online Education Group.
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 | 43.8 | 47.3 | 2.1 | 3.8 | 7.1 | 8.5 | 10.1 | 12.2 | 14.6 | 17.5 |
| Revenue Growth, % | 0 | 8.11 | -95.57 | 80.16 | 86.98 | 19.92 | 19.92 | 19.92 | 19.92 | 19.92 |
| EBITDA | 3.0 | -.6 | -1.7 | -1.9 | -1.1 | -2.4 | -2.9 | -3.4 | -4.1 | -5.0 |
| EBITDA, % | 6.96 | -1.32 | -81.44 | -50.03 | -15.6 | -28.29 | -28.29 | -28.29 | -28.29 | -28.29 |
| Depreciation | .4 | .0 | .0 | .0 | .0 | .0 | .0 | .1 | .1 | .1 |
| Depreciation, % | 0.92226 | 0.02853791 | 0.68448 | 0.36517 | 0.27026 | 0.45414 | 0.45414 | 0.45414 | 0.45414 | 0.45414 |
| EBIT | 2.6 | -.6 | -1.7 | -1.9 | -1.1 | -2.4 | -2.9 | -3.5 | -4.2 | -5.0 |
| EBIT, % | 6.04 | -1.35 | -82.12 | -50.4 | -15.87 | -28.74 | -28.74 | -28.74 | -28.74 | -28.74 |
| Total Cash | 28.0 | 18.4 | 3.2 | 3.3 | 4.1 | 5.9 | 7.0 | 8.4 | 10.1 | 12.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .2 | .0 | .0 | .1 | .1 | .1 | .1 | .1 | .1 | .1 |
| Account Receivables, % | 0.49808 | 0.01527749 | 0 | 1.95 | 1.39 | 0.7722 | 0.7722 | 0.7722 | 0.7722 | 0.7722 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0.09420176 | 0.04984866 | -0.91707 | 0 | 0 | -0.1546 | -0.1546 | -0.1546 | -0.1546 | -0.1546 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -.6 | -.9 | .0 | .0 | .0 | -.1 | -.1 | -.1 | -.1 | -.2 |
| Capital Expenditure, % | -1.42 | -1.8 | -0.03322701 | -1.06 | -0.60759 | -0.98374 | -0.98374 | -0.98374 | -0.98374 | -0.98374 |
| Tax Rate, % | -2.68 | -2.68 | -2.68 | -2.68 | -2.68 | -2.68 | -2.68 | -2.68 | -2.68 | -2.68 |
| EBITAT | 2.6 | -1.3 | -1.7 | -1.9 | -1.2 | -2.4 | -2.9 | -3.5 | -4.2 | -5.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 2.1 | -1.9 | -1.7 | -2.0 | -1.2 | -2.4 | -3.0 | -3.6 | -4.3 | -5.1 |
| WACC, % | 3.79 | 3.89 | 3.89 | 3.89 | 3.89 | 3.87 | 3.87 | 3.87 | 3.87 | 3.87 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -16.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -5 | |||||||||
| Terminal Value | -279 | |||||||||
| Present Terminal Value | -231 | |||||||||
| Enterprise Value | -247 | |||||||||
| Net Debt | -3 | |||||||||
| Equity Value | -244 | |||||||||
| Diluted Shares Outstanding, MM | 0 | |||||||||
| Equity Value Per Share | -151,607.05 |
What You Will Get
- Comprehensive COE Financial Data: Pre-loaded with 51Talk’s historical and forecasted data for detailed analysis.
- Customizable Template: Easily adjust key metrics such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch 51Talk’s intrinsic value refresh automatically as you make adjustments.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- User-Friendly Interface: Intuitive layout and straightforward instructions suitable for all skill levels.
Key Features
- Comprehensive Learning Platform: Offers a range of interactive courses tailored for various skill levels.
- Personalized Learning Paths: Customizable educational journeys based on individual goals and progress.
- Real-Time Feedback: Instant assessments and feedback to enhance the learning experience.
- Qualified Instructors: Access to certified teachers with expertise in online education.
- Engaging Multimedia Content: Utilizes videos, quizzes, and interactive materials to facilitate learning.
How It Works
- Step 1: Download the Excel file for 51Talk Online Education Group (COE).
- Step 2: Review the pre-filled financial data and forecasts for 51Talk.
- Step 3: Adjust key inputs such as enrollment growth, operating margins, and marketing expenses (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategies.
Why Choose This Calculator for 51Talk Online Education Group (COE)?
- Reliable Data: Utilize authentic financial metrics from 51Talk to achieve trustworthy valuation outcomes.
- Customizable Options: Tailor essential factors such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency: Ready-made calculations save you time and eliminate the hassle of starting anew.
- Professional-Quality Tool: Crafted for investors, analysts, and consultants in the education sector.
- Easy to Use: User-friendly design and clear instructions make it accessible for everyone.
Who Should Use This Product?
- Investors: Evaluate 51Talk’s (COE) performance before making investment decisions.
- Education Administrators: Optimize educational program assessments and projections.
- Entrepreneurs: Understand how online education companies like 51Talk (COE) are valued.
- Consultants: Provide detailed valuation analyses and reports for clients in the education sector.
- Students and Educators: Utilize real-time data to practice and impart valuation methodologies.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled 51Talk Online Education Group (COE) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for 51Talk Online Education Group (COE).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.