E2open Parent Holdings, Inc. (ETWO) DCF Valuation

E2open Parent Holdings, Inc. (ETWO) DCF Valuation

US | Technology | Software - Application | NYSE
E2open Parent Holdings, Inc. (ETWO) DCF Valuation
  • ✓ 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

E2open Parent Holdings, Inc. (ETWO) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Unlock E2open Parent Holdings, Inc.'s (ETWO) true value with our professional-grade DCF Calculator! Modify key assumptions, test multiple scenarios, and analyze how changes affect E2open Parent Holdings, Inc.'s (ETWO) valuation – all within a single Excel template.


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 305.1 305.1 425.6 652.2 634.6 777.4 952.4 1,166.7 1,429.3 1,751.1
Revenue Growth, % 0 0 39.48 53.26 -2.71 22.51 22.51 22.51 22.51 22.51
EBITDA 46.0 -3.9 104.4 191.5 164.5 145.6 178.4 218.5 267.7 328.0
EBITDA, % 15.09 -1.27 24.54 29.36 25.93 18.73 18.73 18.73 18.73 18.73
Depreciation 60.4 69.7 158.3 220.9 222.1 231.2 283.2 347.0 425.1 520.8
Depreciation, % 19.8 22.83 37.19 33.87 35.01 29.74 29.74 29.74 29.74 29.74
EBIT -14.4 -73.5 -53.8 -29.4 -57.6 -85.6 -104.9 -128.5 -157.4 -192.8
EBIT, % -4.71 -24.11 -12.65 -4.51 -9.08 -11.01 -11.01 -11.01 -11.01 -11.01
Total Cash 19.5 194.7 155.5 93.0 134.5 221.1 270.9 331.8 406.5 498.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 118.8 114.8 159.9 179.4 166.3
Account Receivables, % 38.93 37.64 37.57 27.51 26.21
Inventories .0 .0 .0 -4.6 35.6 7.6 9.3 11.4 14.0 17.2
Inventories, % 0 0.000000328 0.000000235 -0.70805 5.61 0.97952 0.97952 0.97952 0.97952 0.97952
Accounts Payable 58.5 17.9 33.2 32.9 29.7 66.1 81.0 99.2 121.5 148.9
Accounts Payable, % 19.16 5.85 7.79 5.04 4.68 8.5 8.5 8.5 8.5 8.5
Capital Expenditure -11.6 -11.6 -31.8 -48.1 -29.3 -42.0 -51.5 -63.1 -77.3 -94.6
Capital Expenditure, % -3.79 -3.79 -7.47 -7.37 -4.61 -5.41 -5.41 -5.41 -5.41 -5.41
Tax Rate, % 15.58 15.58 15.58 15.58 15.58 15.58 15.58 15.58 15.58 15.58
EBITAT -13.4 -75.0 -46.5 -21.8 -48.6 -75.0 -91.9 -112.6 -137.9 -169.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -24.9 -53.6 50.3 135.8 114.0 83.9 94.3 115.5 141.5 173.3
WACC, % 7.66 8.03 7.29 6.63 7.18 7.36 7.36 7.36 7.36 7.36
PV UFCF
SUM PV UFCF 481.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 177
Terminal Value 3,300
Present Terminal Value 2,314
Enterprise Value 2,795
Net Debt 944
Equity Value 1,851
Diluted Shares Outstanding, MM 304
Equity Value Per Share 6.09

What You Will Get

  • Real ETWO Financial Data: Pre-filled with E2open Parent Holdings, 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 E2open'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

  • Accurate E2open Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation findings.
  • Suitable for All Levels: A straightforward, intuitive layout designed for investors, CFOs, and consultants alike.

How It Works

  • Download: Get the pre-configured Excel file containing E2open Parent Holdings, Inc.'s (ETWO) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC as per your analysis.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time for accurate insights.
  • Test Scenarios: Develop various forecasts and instantly compare the results.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Choose This Calculator for E2open Parent Holdings, Inc. (ETWO)?

  • Comprehensive Tool: Features DCF, WACC, and financial ratio analyses tailored for ETWO.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for E2open.
  • Detailed Insights: Automatically computes E2open's intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on ETWO.

Who Should Use This Product?

  • Investors: Accurately estimate E2open Parent Holdings, Inc.'s (ETWO) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis specific to E2open Parent Holdings, Inc. (ETWO).
  • Consultants: Quickly adapt the template for valuation reports tailored to E2open Parent Holdings, Inc. (ETWO) clients.
  • Entrepreneurs: Gain insights into financial modeling practices used by leading companies like E2open Parent Holdings, Inc. (ETWO).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to E2open Parent Holdings, Inc. (ETWO).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled E2open Parent Holdings, Inc. (ETWO) 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 E2open Parent Holdings, Inc. (ETWO).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.