|
Grindr Inc. WT (GRND-WT) Avaliação DCF |
- ✓ 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
- ✓ Não É Necessária Experiência; Fácil De Seguir
Grindr Inc. WT (GRND-WT) Bundle
Discover Grindr Inc. O verdadeiro potencial da WT com nossa calculadora DCF avançada! Ajuste as principais suposições, explore vários cenários e avalie como as mudanças afetam a avaliação Grindr Inc. WT (GRND-WT)-tudo dentro de um único modelo do Excel.
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 | 108.7 | 104.5 | 145.8 | 195.0 | 259.7 | 326.3 | 410.0 | 515.2 | 647.3 | 813.3 |
| Revenue Growth, % | 0 | -3.9 | 39.6 | 33.72 | 33.16 | 25.65 | 25.65 | 25.65 | 25.65 | 25.65 |
| EBITDA | 37.2 | -20.9 | 68.2 | 70.1 | 21.3 | 68.6 | 86.2 | 108.3 | 136.1 | 171.1 |
| EBITDA, % | 34.19 | -19.96 | 46.79 | 35.94 | 8.2 | 21.03 | 21.03 | 21.03 | 21.03 | 21.03 |
| Depreciation | 27.4 | 26.7 | 43.2 | 38.6 | 27.0 | 72.2 | 90.7 | 113.9 | 143.2 | 179.9 |
| Depreciation, % | 25.22 | 25.54 | 29.65 | 19.77 | 10.41 | 22.12 | 22.12 | 22.12 | 22.12 | 22.12 |
| EBIT | 9.8 | -47.5 | 25.0 | 31.5 | -5.7 | -3.5 | -4.4 | -5.6 | -7.0 | -8.8 |
| EBIT, % | 8.97 | -45.5 | 17.14 | 16.17 | -2.21 | -1.08 | -1.08 | -1.08 | -1.08 | -1.08 |
| Total Cash | 41.4 | 15.8 | 8.7 | 27.6 | ||||||
| Total Cash, percent | .0 | .0 | .0 | .0 | ||||||
| Account Receivables | 11.8 | 21.2 | 22.4 | 35.4 | ||||||
| Account Receivables, % | 11.34 | 14.51 | 11.5 | 13.65 | ||||||
| Inventories | 5.2 | 6.9 | 11.9 | .0 | ||||||
| Inventories, % | 4.94 | 4.76 | 6.1 | 0 | ||||||
| Accounts Payable | .6 | 2.4 | 5.4 | 3.5 | ||||||
| Accounts Payable, % | 0.56671 | 1.67 | 2.79 | 1.36 | ||||||
| Capital Expenditure | -2.5 | -.5 | -3.8 | -5.6 | -4.2 | -6.4 | -8.0 | -10.1 | -12.7 | -16.0 |
| Capital Expenditure, % | -2.26 | -0.44705 | -2.6 | -2.86 | -1.63 | -1.96 | -1.96 | -1.96 | -1.96 | -1.96 |
| Tax Rate, % | -7.77 | -7.77 | -7.77 | -7.77 | -7.77 | -7.77 | -7.77 | -7.77 | -7.77 | -7.77 |
| EBITAT | 7.4 | -47.5 | 20.1 | -3,837.8 | -6.2 | -2.5 | -3.2 | -4.0 | -5.0 | -6.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 32.4 | -37.7 | 50.3 | -3,808.0 | 13.6 | 95.2 | 79.5 | 99.9 | 125.5 | 157.6 |
| WACC, % | 6.26 | 6.58 | 6.32 | 5.25 | 6.58 | 6.19 | 6.19 | 6.19 | 6.19 | 6.19 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 458.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 161 | |||||||||
| Terminal Value | 3,833 | |||||||||
| Present Terminal Value | 2,838 | |||||||||
| Enterprise Value | 3,297 | |||||||||
| Net Debt | 317 | |||||||||
| Equity Value | 2,980 | |||||||||
| Diluted Shares Outstanding, MM | 174 | |||||||||
| Equity Value Per Share | 17.11 |
Benefits You Will Receive
- Authentic GRND-WT Financial Data: Comes pre-populated with Grindr Inc.’s historical and forecasted data for accurate analysis.
- Customizable Template: Easily adjust critical inputs such as user growth, WACC, and EBITDA margins.
- Real-Time Calculations: Watch the intrinsic value of Grindr update immediately as you make adjustments.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants who demand precise DCF outcomes.
- Intuitive Design: A straightforward layout with clear guidance suitable for all levels of expertise.
Key Features
- Comprehensive DCF Calculator: Offers in-depth unlevered and levered DCF valuation models tailored for Grindr Inc. WT (GRND-WT).
- WACC Calculator: Features a pre-constructed Weighted Average Cost of Capital spreadsheet with adjustable inputs.
- Customizable Forecast Assumptions: Easily alter growth projections, capital expenditures, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Grindr Inc. WT (GRND-WT).
- Interactive Dashboard and Charts: Visual representations that highlight essential valuation metrics for streamlined analysis.
How It Works
- Step 1: Download the Excel spreadsheet.
- Step 2: Examine the pre-filled data for Grindr Inc. WT (GRND-WT) including both historical and projected figures.
- Step 3: Modify the key assumptions (highlighted in yellow) according to your evaluation.
- Step 4: Observe the automatic recalculations for Grindr Inc. WT (GRND-WT)'s intrinsic value.
- Step 5: Utilize the results for your investment choices or financial reporting.
Why Select the Grindr Inc. WT (GRND-WT) Calculator?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses for comprehensive evaluation.
- Flexible Parameters: Modify the yellow-highlighted fields to explore different investment scenarios.
- In-Depth Analysis: Automatically computes Grindr’s intrinsic value and Net Present Value.
- Integrated Data: Access to historical and projected data provides reliable foundations for analysis.
- Designed for Professionals: Perfect for financial analysts, investors, and business advisors.
Who Can Benefit from Using Grindr Inc. WT (GRND-WT)?
- Investors: Make informed choices backed by a robust valuation tool tailored for the industry.
- Financial Analysts: Boost efficiency with a customizable DCF model designed for quick implementation.
- Consultants: Effortlessly modify the template for engaging client presentations and comprehensive reports.
- Finance Enthusiasts: Enhance your knowledge of valuation methods through practical, real-world examples.
- Educators and Students: Leverage this resource as a hands-on educational tool in finance courses.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Grindr Inc. (GRND-WT), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated worksheet for calculating the Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that reveal intrinsic value through comprehensive calculations.
- Financial Statements: Included financial statements (annual and quarterly) to facilitate thorough analysis.
- Key Ratios: Provides key profitability, leverage, and efficiency ratios for Grindr Inc. (GRND-WT).
- Dashboard and Charts: A visual overview of valuation outputs and underlying assumptions for easy result analysis.
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.