|
Planet Labs PBC (PL) 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
Planet Labs PBC (PL) Bundle
Explore Planet Labs PBC's (PL) financial prospects with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and expenses to calculate Planet Labs PBC's (PL) intrinsic value and refine your investment strategy.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2021 |
AY2 2022 |
AY3 2023 |
AY4 2024 |
AY5 2025 |
FY1 2026 |
FY2 2027 |
FY3 2028 |
FY4 2029 |
FY5 2030 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 113.2 | 131.2 | 191.3 | 220.7 | 244.4 | 298.0 | 363.4 | 443.2 | 540.5 | 659.2 |
| Revenue Growth, % | 0 | 15.94 | 45.76 | 15.39 | 10.72 | 21.95 | 21.95 | 21.95 | 21.95 | 21.95 |
| EBITDA | -54.4 | -81.1 | -117.8 | -92.1 | -116.1 | -155.4 | -189.5 | -231.1 | -281.8 | -343.7 |
| EBITDA, % | -48.06 | -61.84 | -61.59 | -41.71 | -47.52 | -52.14 | -52.14 | -52.14 | -52.14 | -52.14 |
| Depreciation | 62.2 | 45.1 | 43.3 | 47.6 | .0 | 79.6 | 97.1 | 118.4 | 144.4 | 176.1 |
| Depreciation, % | 54.96 | 34.37 | 22.66 | 21.59 | 0 | 26.72 | 26.72 | 26.72 | 26.72 | 26.72 |
| EBIT | -116.6 | -126.2 | -161.1 | -139.7 | -116.1 | -233.2 | -284.4 | -346.8 | -423.0 | -515.8 |
| EBIT, % | -103.02 | -96.21 | -84.24 | -63.3 | -47.52 | -78.26 | -78.26 | -78.26 | -78.26 | -78.26 |
| Total Cash | 71.2 | 490.8 | 408.8 | 298.9 | 228.7 | 272.1 | 331.8 | 404.6 | 493.5 | 601.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 47.1 | 44.4 | 39.0 | 43.3 | 55.8 | 82.4 | 100.5 | 122.6 | 149.5 | 182.3 |
| Account Receivables, % | 41.63 | 33.82 | 20.37 | 19.63 | 22.85 | 27.66 | 27.66 | 27.66 | 27.66 | 27.66 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0.000000884 | 0.000000762 | 0.000000523 | 0 | 0 | 0.000000434 | 0.000000434 | 0.000000434 | 0.000000434 | 0.000000434 |
| Accounts Payable | 1.4 | 2.9 | 6.9 | 2.6 | 2.6 | 5.5 | 6.8 | 8.2 | 10.1 | 12.3 |
| Accounts Payable, % | 1.28 | 2.17 | 3.61 | 1.18 | 1.07 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 |
| Capital Expenditure | -30.1 | -14.9 | -12.8 | -42.4 | -44.3 | -48.9 | -59.6 | -72.7 | -88.7 | -108.1 |
| Capital Expenditure, % | -26.62 | -11.38 | -6.67 | -19.22 | -18.13 | -16.4 | -16.4 | -16.4 | -16.4 | -16.4 |
| Tax Rate, % | -2.04 | -2.04 | -2.04 | -2.04 | -2.04 | -2.04 | -2.04 | -2.04 | -2.04 | -2.04 |
| EBITAT | -117.6 | -128.2 | -162.0 | -140.5 | -118.5 | -233.2 | -284.4 | -346.8 | -423.0 | -515.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -131.2 | -93.9 | -121.9 | -143.9 | -175.3 | -226.1 | -263.8 | -321.7 | -392.3 | -478.5 |
| WACC, % | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,182.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -488 | |||||||||
| Terminal Value | -5,204 | |||||||||
| Present Terminal Value | -3,037 | |||||||||
| Enterprise Value | -4,219 | |||||||||
| Net Debt | -103 | |||||||||
| Equity Value | -4,116 | |||||||||
| Diluted Shares Outstanding, MM | 292 | |||||||||
| Equity Value Per Share | -14.09 |
What You Will Receive
- Authentic PL Financial Data: Pre-filled with Planet Labs’ historical and projected data for thorough analysis.
- Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch Planet Labs’ intrinsic value update in real-time as you make changes.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Design: Straightforward layout and clear guidance suitable for all skill levels.
Key Features
- Real-Time PL Data: Pre-loaded with Planet Labs' historical metrics and future projections.
- Comprehensive Input Options: Modify growth rates, profit margins, discount rates, tax implications, and capital investments.
- Adaptive Valuation Framework: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on user-defined parameters.
- Scenario Analysis: Generate various forecasting scenarios to explore different valuation results.
- Intuitive Interface: Clean, organized layout suitable for both industry experts and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Planet Labs PBC (PL) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Planet Labs PBC’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose Planet Labs PBC (PL)?
- Innovative Technology: Leverage cutting-edge satellite imagery for accurate insights.
- Real-Time Data: Access timely information to support informed decision-making.
- Scalable Solutions: Flexible services that grow with your organization's needs.
- User-Friendly Interface: Intuitive platform design for easy navigation and analysis.
- Backed by Experts: A team of professionals dedicated to delivering high-quality results.
Who Should Use This Product?
- Individual Investors: Gain insights to make informed decisions about buying or selling Planet Labs PBC (PL) stock.
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Planet Labs PBC (PL).
- Consultants: Provide clients with accurate and timely valuation insights regarding Planet Labs PBC (PL).
- Business Owners: Learn how companies like Planet Labs PBC (PL) are valued to inform your own business strategies.
- Finance Students: Explore valuation methodologies using real-world data from Planet Labs PBC (PL).
What the Template Contains
- Pre-Filled Data: Includes Planet Labs PBC’s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Planet Labs PBC’s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
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.