AppLovin Corporation (APP) DCF Valuation

APLOVIN CORPORATION (APP) Avaliação DCF

US | Technology | Software - Application | NASDAQ
AppLovin Corporation (APP) DCF Valuation

Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas

Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria

Pré-Construídos Para Uso Rápido E Eficiente

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

AppLovin Corporation (APP) Bundle

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

TOTAL:

Explore as perspectivas financeiras da Applevin Corporation (APP) com nossa calculadora DCF! Digite suas projeções de crescimento, margens e despesas para calcular o valor intrínseco da Applevin Corporation (APP) e aprimorar sua abordagem de investimento.


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 1,451.1 2,793.1 2,817.1 3,283.1 4,709.2 6,514.4 9,011.4 12,465.5 17,243.7 23,853.3
Revenue Growth, % 0 92.48 0.85761 16.54 43.44 38.33 38.33 38.33 38.33 38.33
EBITDA 186.8 597.7 513.8 1,145.2 2,342.9 1,786.8 2,471.7 3,419.2 4,729.8 6,542.8
EBITDA, % 12.87 21.4 18.24 34.88 49.75 27.43 27.43 27.43 27.43 27.43
Depreciation 254.1 431.1 547.1 489.0 448.7 1,000.5 1,383.9 1,914.4 2,648.2 3,663.3
Depreciation, % 17.51 15.43 19.42 14.89 9.53 15.36 15.36 15.36 15.36 15.36
EBIT -67.3 166.7 -33.3 656.2 1,894.3 786.4 1,087.8 1,504.8 2,081.6 2,879.4
EBIT, % -4.64 5.97 -1.18 19.99 40.22 12.07 12.07 12.07 12.07 12.07
Total Cash 317.2 1,520.5 1,080.5 502.2 741.4 1,898.2 2,625.8 3,632.3 5,024.6 6,950.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 297.0 514.5 702.8 953.8 1,414.2
Account Receivables, % 20.46 18.42 24.95 29.05 30.03
Inventories .0 1,050.0 -7.3 .0 .0 486.4 672.8 930.7 1,287.5 1,781.0
Inventories, % 0 37.59 -0.25981 0 0 7.47 7.47 7.47 7.47 7.47
Accounts Payable 147.3 258.2 273.2 371.7 563.4 682.4 944.0 1,305.8 1,806.4 2,498.8
Accounts Payable, % 10.15 9.24 9.7 11.32 11.96 10.48 10.48 10.48 10.48 10.48
Capital Expenditure -3.2 -5.5 -6.6 -4.2 -4.8 -11.5 -15.9 -22.0 -30.5 -42.2
Capital Expenditure, % -0.22335 -0.19537 -0.23468 -0.12933 -0.10142 -0.17683 -0.17683 -0.17683 -0.17683 -0.17683
Tax Rate, % -0.23928 -0.23928 -0.23928 -0.23928 -0.23928 -0.23928 -0.23928 -0.23928 -0.23928 -0.23928
EBITAT -62.5 127.6 -35.3 615.1 1,898.8 728.3 1,007.5 1,393.6 1,927.8 2,666.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 38.7 -603.4 1,389.2 940.0 2,074.0 1,162.6 1,836.7 2,540.8 3,514.7 4,861.9
WACC, % 15.16 15.1 15.18 15.16 15.18 15.15 15.15 15.15 15.15 15.15
PV UFCF
SUM PV UFCF 8,458.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 4,959
Terminal Value 37,699
Present Terminal Value 18,618
Enterprise Value 27,076
Net Debt 2,815
Equity Value 24,261
Diluted Shares Outstanding, MM 348
Equity Value Per Share 69.75

What You Will Get

  • Real APP Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Explore various scenarios to assess AppLovin's future performance.
  • User-Friendly Design: Crafted for professionals while remaining accessible to newcomers.

Key Features

  • Comprehensive App Metrics: Gain insights from detailed pre-loaded historical data and future forecasts.
  • Adjustable Performance Assumptions: Modify highlighted fields such as user growth rates, revenue projections, and engagement metrics.
  • Real-Time Analytics: Automatic recalculations for key metrics like Customer Acquisition Cost (CAC) and Lifetime Value (LTV).
  • Interactive Dashboard: User-friendly graphs and summaries to help visualize your performance metrics.
  • Suitable for All Skill Levels: An intuitive design tailored for marketers, analysts, and business strategists.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered AppLovin data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for AppLovin’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose AppLovin Corporation (APP) Calculator?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for AppLovin Corporation (APP).
  • Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes AppLovin’s intrinsic value and Net Present Value.
  • Integrated Data: Features historical and projected data for reliable analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors focusing on AppLovin Corporation (APP).

Who Should Use This Product?

  • Professional Investors: Create comprehensive and accurate valuation models for portfolio assessment of AppLovin Corporation (APP).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights to clients regarding AppLovin Corporation (APP) stock.
  • Students and Educators: Utilize real-world data for practicing and teaching financial modeling techniques.
  • Tech Enthusiasts: Gain insights into how technology firms like AppLovin Corporation (APP) are valued in the marketplace.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled AppLovin 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 AppLovin Corporation (APP).
  • 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.

No products were found matching.