|
Dynatrace, Inc. (DT) DCF Avaliação |
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
Dynatrace, Inc. (DT) Bundle
Projetado para precisão, nossa calculadora DCF Dynatrace (DT) permite avaliar a avaliação Dynatrace, Inc. usando dados financeiros do mundo real, fornecendo flexibilidade completa para modificar todos os parâmetros essenciais para melhorar projeções.
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 | 703.5 | 929.4 | 1,158.5 | 1,430.5 | 1,698.7 | 2,119.0 | 2,643.4 | 3,297.6 | 4,113.6 | 5,131.6 |
| Revenue Growth, % | 0 | 32.12 | 24.65 | 23.48 | 18.75 | 24.75 | 24.75 | 24.75 | 24.75 | 24.75 |
| EBITDA | 153.0 | 138.2 | 147.4 | 183.3 | 179.4 | 308.2 | 384.5 | 479.6 | 598.3 | 746.4 |
| EBITDA, % | 21.75 | 14.87 | 12.72 | 12.82 | 10.56 | 14.54 | 14.54 | 14.54 | 14.54 | 14.54 |
| Depreciation | 61.0 | 56.9 | 54.6 | 54.9 | .0 | 98.9 | 123.4 | 153.9 | 192.0 | 239.5 |
| Depreciation, % | 8.67 | 6.12 | 4.71 | 3.84 | 0 | 4.67 | 4.67 | 4.67 | 4.67 | 4.67 |
| EBIT | 92.1 | 81.3 | 92.8 | 128.4 | 179.4 | 209.3 | 261.1 | 325.7 | 406.3 | 506.8 |
| EBIT, % | 13.09 | 8.75 | 8.01 | 8.98 | 10.56 | 9.88 | 9.88 | 9.88 | 9.88 | 9.88 |
| Total Cash | 325.0 | 463.0 | 555.3 | 836.9 | 1,113.2 | 1,135.7 | 1,416.7 | 1,767.3 | 2,204.7 | 2,750.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 242.1 | 350.7 | 446.1 | 613.6 | 624.4 | 806.5 | 1,006.1 | 1,255.0 | 1,565.6 | 1,953.0 |
| Account Receivables, % | 34.41 | 37.73 | 38.5 | 42.89 | 36.76 | 38.06 | 38.06 | 38.06 | 38.06 | 38.06 |
| Inventories | 49.0 | 62.6 | .0 | .0 | .0 | 58.1 | 72.4 | 90.3 | 112.7 | 140.6 |
| Inventories, % | 6.96 | 6.74 | 0 | 0 | 0 | 2.74 | 2.74 | 2.74 | 2.74 | 2.74 |
| Accounts Payable | 9.6 | 22.7 | 22.0 | 21.4 | 27.3 | 37.3 | 46.6 | 58.1 | 72.5 | 90.4 |
| Accounts Payable, % | 1.37 | 2.44 | 1.89 | 1.5 | 1.61 | 1.76 | 1.76 | 1.76 | 1.76 | 1.76 |
| Capital Expenditure | -14.1 | -17.7 | -21.5 | -26.5 | -26.1 | -38.8 | -48.4 | -60.3 | -75.3 | -93.9 |
| Capital Expenditure, % | -2 | -1.9 | -1.86 | -1.85 | -1.54 | -1.83 | -1.83 | -1.83 | -1.83 | -1.83 |
| Tax Rate, % | -116.48 | -116.48 | -116.48 | -116.48 | -116.48 | -116.48 | -116.48 | -116.48 | -116.48 | -116.48 |
| EBITAT | 89.5 | 59.5 | 111.4 | 128.2 | 388.4 | 196.8 | 245.6 | 306.3 | 382.1 | 476.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -145.0 | -10.4 | 110.9 | -11.4 | 357.4 | 26.9 | 115.9 | 144.5 | 180.3 | 224.9 |
| WACC, % | 8.29 | 8.28 | 8.29 | 8.29 | 8.29 | 8.29 | 8.29 | 8.29 | 8.29 | 8.29 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 519.7 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 234 | |||||||||
| Terminal Value | 5,457 | |||||||||
| Present Terminal Value | 3,665 | |||||||||
| Enterprise Value | 4,185 | |||||||||
| Net Debt | -942 | |||||||||
| Equity Value | 5,126 | |||||||||
| Diluted Shares Outstanding, MM | 304 | |||||||||
| Equity Value Per Share | 16.88 |
What You Will Get
- Real DT Financial Data: Pre-filled with Dynatrace’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 Dynatrace’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
- Comprehensive Performance Monitoring: Offers real-time insights into application performance and user experience.
- AI-Powered Analytics: Leverages artificial intelligence to provide predictive analytics and automated root cause analysis.
- Customizable Dashboards: Tailor dashboards to display key metrics and data visualizations relevant to your business needs.
- Seamless Integration: Easily integrates with various cloud platforms and DevOps tools for streamlined operations.
- Robust Security Features: Ensures data protection and compliance with built-in security protocols.
How It Works
- Step 1: Download the prebuilt Excel template featuring Dynatrace’s data included.
- Step 2: Explore the pre-filled sheets to familiarize yourself with the key performance indicators.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including Dynatrace’s intrinsic value.
- Step 5: Make informed investment decisions or create reports based on the outputs.
Why Choose This Tool?
- Designed for Experts: A sophisticated solution utilized by IT professionals, analysts, and DevOps teams.
- Comprehensive Data: Dynatrace’s historical and projected performance metrics preloaded for precision.
- Performance Testing: Easily simulate various scenarios and configurations.
- Insightful Outputs: Automatically generates key performance indicators, metrics, and insights.
- User-Friendly: Step-by-step guidance makes navigation straightforward.
Who Should Use Dynatrace, Inc. (DT)?
- IT Professionals: Enhance your skills in application performance monitoring with real-time data.
- DevOps Teams: Integrate advanced monitoring solutions into your development and deployment processes.
- Business Analysts: Analyze user experience and operational metrics to optimize performance.
- Software Developers: Utilize Dynatrace’s tools to streamline debugging and improve code quality.
- Enterprise Leaders: Gain insights into how top organizations leverage monitoring for strategic decision-making.
What the Template Contains
- Preloaded DT Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.