IAC Inc. (IAC) DCF Valuation

IAC Inc. (IAC) DCF Valuation

US | Communication Services | Internet Content & Information | NASDAQ
IAC Inc. (IAC) 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

IAC Inc. (IAC) Bundle

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

TOTAL:

Save time and improve precision with our (IAC) DCF Calculator! Equipped with real IAC Inc. data and customizable assumptions, this tool empowers you to forecast, analyze, and value IAC like a seasoned professional 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 4,757.1 2,764.5 3,699.6 5,235.3 4,365.2 4,548.9 4,740.3 4,939.7 5,147.5 5,364.1
Revenue Growth, % 0 -41.89 33.82 41.51 -16.62 4.21 4.21 4.21 4.21 4.21
EBITDA 138.7 486.0 949.7 -906.4 1,097.5 491.2 511.9 533.4 555.9 579.3
EBITDA, % 2.92 17.58 25.67 -17.31 25.14 10.8 10.8 10.8 10.8 10.8
Depreciation 181.0 225.7 185.6 509.6 572.8 362.5 377.7 393.6 410.2 427.4
Depreciation, % 3.8 8.16 5.02 9.73 13.12 7.97 7.97 7.97 7.97 7.97
EBIT -42.3 260.3 764.1 -1,416.1 524.8 128.8 134.2 139.8 145.7 151.8
EBIT, % -0.88828 9.42 20.65 -27.05 12.02 2.83 2.83 2.83 2.83 2.83
Total Cash 3,159.3 3,591.2 2,138.5 1,656.8 1,446.4 2,629.2 2,739.9 2,855.1 2,975.2 3,100.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 181.9 257.7 693.2 607.8 536.7
Account Receivables, % 3.82 9.32 18.74 11.61 12.29
Inventories 191.1 248.1 30.7 .0 .0 125.8 131.0 136.6 142.3 148.3
Inventories, % 4.02 8.97 0.83008 0 0 2.76 2.76 2.76 2.76 2.76
Accounts Payable 72.5 88.8 203.2 133.1 105.5 138.2 144.0 150.1 156.4 162.9
Accounts Payable, % 1.52 3.21 5.49 2.54 2.42 3.04 3.04 3.04 3.04 3.04
Capital Expenditure -136.7 -60.7 -90.2 -139.8 -141.4 -122.1 -127.2 -132.5 -138.1 -143.9
Capital Expenditure, % -2.87 -2.2 -2.44 -2.67 -3.24 -2.68 -2.68 -2.68 -2.68 -2.68
Tax Rate, % 27.56 27.56 27.56 27.56 27.56 27.56 27.56 27.56 27.56 27.56
EBITAT -36.8 287.6 619.1 -1,108.9 380.1 107.9 112.4 117.2 122.1 127.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -293.1 336.2 610.7 -693.0 855.1 284.4 342.1 356.5 371.5 387.2
WACC, % 8.72 9.04 8.56 8.49 8.34 8.63 8.63 8.63 8.63 8.63
PV UFCF
SUM PV UFCF 1,352.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 395
Terminal Value 5,954
Present Terminal Value 3,936
Enterprise Value 5,288
Net Debt 726
Equity Value 4,563
Diluted Shares Outstanding, MM 86
Equity Value Per Share 52.77

What You Will Get

  • Real IAC 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 IAC’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 IAC Financials: Pre-filled historical and projected data for IAC Inc. (IAC).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate IAC’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize IAC’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based IAC DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically refreshes IAC’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the results to inform your investment or financial strategy.

Why Choose IAC Inc. (IAC)?

  • Streamlined Process: Skip the hassle of building a model from scratch – our tools are ready for immediate use.
  • Enhanced Precision: Dependable financial metrics and methodologies minimize valuation errors.
  • Completely Adaptable: Modify the framework to align with your unique assumptions and forecasts.
  • User-Friendly: Intuitive visuals and outputs simplify the analysis of results.
  • Endorsed by Professionals: Crafted for experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Investors: Evaluate IAC Inc.'s (IAC) valuation prior to making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation workflows and assess financial forecasts.
  • Startup Founders: Understand the valuation methods applied to major companies like IAC Inc.
  • Consultants: Create detailed valuation reports for your clients using IAC Inc. data.
  • Students and Educators: Leverage real-time data to learn and teach valuation strategies.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for IAC Inc. (IAC).
  • Real-World Data: IAC’s historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables that provide clear, actionable results for decision-making.

No products were found matching.