|
Wix.com Ltd. (WIX) DCF Valuation
IL | Technology | Software - Infrastructure | 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
Wix.com Ltd. (WIX) Bundle
Whether you’re an investor or analyst, this Wix.com Ltd. (WIX) DCF Calculator is your go-to tool for accurate valuation. Preloaded with Wix.com Ltd. real data, you can adjust forecasts and observe the effects in real-time.
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 | 761.1 | 988.8 | 1,269.7 | 1,387.7 | 1,561.7 | 1,874.6 | 2,250.3 | 2,701.2 | 3,242.5 | 3,892.3 |
| Revenue Growth, % | 0 | 29.91 | 28.41 | 9.29 | 12.54 | 20.04 | 20.04 | 20.04 | 20.04 | 20.04 |
| EBITDA | -45.6 | -104.2 | -28.1 | -439.0 | 69.1 | -172.3 | -206.8 | -248.3 | -298.0 | -357.8 |
| EBITDA, % | -6 | -10.54 | -2.21 | -31.64 | 4.43 | -9.19 | -9.19 | -9.19 | -9.19 | -9.19 |
| Depreciation | 16.7 | 17.2 | 18.9 | 22.9 | 26.4 | 32.9 | 39.4 | 47.3 | 56.8 | 68.2 |
| Depreciation, % | 2.2 | 1.74 | 1.49 | 1.65 | 1.69 | 1.75 | 1.75 | 1.75 | 1.75 | 1.75 |
| EBIT | -62.3 | -121.4 | -46.9 | -461.9 | 42.7 | -205.2 | -246.3 | -295.6 | -354.9 | -426.0 |
| EBIT, % | -8.19 | -12.28 | -3.7 | -33.29 | 2.73 | -10.94 | -10.94 | -10.94 | -10.94 | -10.94 |
| Total Cash | 726.5 | 1,035.9 | 1,319.6 | 1,063.5 | 962.9 | 1,626.2 | 1,952.1 | 2,343.3 | 2,812.9 | 3,376.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 17.0 | 23.7 | 30.4 | 42.1 | 57.4 | 51.5 | 61.8 | 74.2 | 89.0 | 106.8 |
| Account Receivables, % | 2.23 | 2.39 | 2.39 | 3.03 | 3.68 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 |
| Inventories | 12.7 | 22.0 | 27.2 | 13.7 | .0 | 26.3 | 31.6 | 38.0 | 45.6 | 54.7 |
| Inventories, % | 1.67 | 2.22 | 2.15 | 0.98504 | 0 | 1.41 | 1.41 | 1.41 | 1.41 | 1.41 |
| Accounts Payable | 37.7 | 79.9 | 114.6 | 96.1 | 38.3 | 117.8 | 141.5 | 169.8 | 203.8 | 244.7 |
| Accounts Payable, % | 4.95 | 8.08 | 9.02 | 6.92 | 2.45 | 6.29 | 6.29 | 6.29 | 6.29 | 6.29 |
| Capital Expenditure | -22.1 | -18.9 | -37.7 | -70.7 | -66.0 | -64.1 | -76.9 | -92.4 | -110.9 | -133.1 |
| Capital Expenditure, % | -2.9 | -1.91 | -2.97 | -5.09 | -4.23 | -3.42 | -3.42 | -3.42 | -3.42 | -3.42 |
| Tax Rate, % | 12.43 | 12.43 | 12.43 | 12.43 | 12.43 | 12.43 | 12.43 | 12.43 | 12.43 | 12.43 |
| EBITAT | -64.3 | -121.2 | -103.8 | -419.5 | 37.4 | -196.2 | -235.5 | -282.7 | -339.4 | -407.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -61.7 | -96.6 | -99.9 | -483.9 | -61.6 | -168.3 | -265.0 | -318.1 | -381.9 | -458.4 |
| WACC, % | 10.88 | 10.88 | 10.88 | 10.85 | 10.84 | 10.86 | 10.86 | 10.86 | 10.86 | 10.86 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,127.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -468 | |||||||||
| Terminal Value | -5,276 | |||||||||
| Present Terminal Value | -3,150 | |||||||||
| Enterprise Value | -4,278 | |||||||||
| Net Debt | 387 | |||||||||
| Equity Value | -4,664 | |||||||||
| Diluted Shares Outstanding, MM | 58 | |||||||||
| Equity Value Per Share | -79.86 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real WIX financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effect of your inputs on Wix’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive WIX Data: Pre-loaded with Wix’s historical performance metrics and future growth estimates.
- Flexible Input Options: Modify key parameters like revenue growth, profit margins, WACC, tax rates, and capital expenditures.
- Adaptive Valuation Model: Instantaneous updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to explore different valuation possibilities.
- Intuitive Interface: Clean, organized layout suitable for both experienced users and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Wix.com Ltd.'s pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the results and leverage the outputs for informed investment decisions.
Why Choose This Calculator?
- Designed for Experts: A sophisticated tool utilized by web developers, digital marketers, and business owners.
- Up-to-Date Data: Wix’s historical and projected performance metrics preloaded for precision.
- Flexible Scenario Analysis: Easily simulate various growth strategies and market conditions.
- Comprehensive Outputs: Automatically computes website performance metrics, ROI, and other key indicators.
- User-Friendly: Step-by-step guidance helps you navigate the calculator effortlessly.
Who Should Use This Product?
- Investors: Evaluate Wix’s valuation before making stock transactions.
- CFOs and Financial Analysts: Optimize valuation workflows and assess financial forecasts.
- Startup Founders: Understand how leading public companies like Wix are appraised.
- Consultants: Provide expert valuation reports for your clients.
- Students and Educators: Utilize real-time data to practice and teach valuation methods.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Wix.com Ltd. (WIX) 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 Wix.com Ltd. (WIX).
- 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.