|
Avaliação DCF Matterport, Inc. (MTTR)
US | Technology | Software - Application | NASDAQ
|
- ✓ 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
Matterport, Inc. (MTTR) Bundle
Procurando avaliar o valor intrínseco da Matterport, Inc.? Nossa calculadora MTTR DCF integra dados do mundo real com extensos recursos de personalização, permitindo refinar as projeções e aprimorar suas opções 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 | 85.9 | 111.2 | 136.1 | 157.7 | 169.7 | 201.7 | 239.7 | 284.8 | 338.5 | 402.2 |
| Revenue Growth, % | 0 | 29.45 | 22.44 | 15.88 | 7.58 | 18.84 | 18.84 | 18.84 | 18.84 | 18.84 |
| EBITDA | -7.7 | -331.8 | -96.8 | -179.5 | -155.6 | -149.9 | -178.2 | -211.7 | -251.6 | -299.0 |
| EBITDA, % | -8.92 | -298.43 | -71.11 | -113.76 | -91.7 | -74.35 | -74.35 | -74.35 | -74.35 | -74.35 |
| Depreciation | 4.8 | 5.8 | 13.3 | 19.4 | 23.2 | 18.8 | 22.3 | 26.5 | 31.5 | 37.5 |
| Depreciation, % | 5.56 | 5.24 | 9.77 | 12.32 | 13.7 | 9.32 | 9.32 | 9.32 | 9.32 | 9.32 |
| EBIT | -12.4 | -337.6 | -110.1 | -198.9 | -178.9 | -159.5 | -189.5 | -225.2 | -267.6 | -318.0 |
| EBIT, % | -14.49 | -303.67 | -80.88 | -126.08 | -105.39 | -79.07 | -79.07 | -79.07 | -79.07 | -79.07 |
| Total Cash | 51.9 | 404.5 | 472.9 | 388.2 | 246.6 | 185.7 | 220.7 | 262.2 | 311.6 | 370.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3.9 | 10.9 | 20.8 | 16.9 | 13.2 | 19.4 | 23.1 | 27.4 | 32.6 | 38.7 |
| Account Receivables, % | 4.57 | 9.79 | 15.31 | 10.73 | 7.77 | 9.63 | 9.63 | 9.63 | 9.63 | 9.63 |
| Inventories | 3.6 | 5.6 | 11.1 | 9.1 | 5.6 | 10.7 | 12.7 | 15.1 | 17.9 | 21.3 |
| Inventories, % | 4.25 | 5.03 | 8.13 | 5.78 | 3.29 | 5.29 | 5.29 | 5.29 | 5.29 | 5.29 |
| Accounts Payable | 3.4 | 12.2 | 8.3 | 7.6 | 9.3 | 12.7 | 15.0 | 17.9 | 21.2 | 25.2 |
| Accounts Payable, % | 4 | 11 | 6.12 | 4.81 | 5.45 | 6.28 | 6.28 | 6.28 | 6.28 | 6.28 |
| Capital Expenditure | -4.9 | -8.0 | -14.3 | -9.9 | -.2 | -12.0 | -14.3 | -17.0 | -20.2 | -24.0 |
| Capital Expenditure, % | -5.69 | -7.2 | -10.52 | -6.28 | -0.14496 | -5.97 | -5.97 | -5.97 | -5.97 | -5.97 |
| Tax Rate, % | -0.04171312 | -0.04171312 | -0.04171312 | -0.04171312 | -0.04171312 | -0.04171312 | -0.04171312 | -0.04171312 | -0.04171312 | -0.04171312 |
| EBITAT | -12.5 | -337.4 | -111.3 | -199.1 | -178.9 | -159.4 | -189.5 | -225.2 | -267.6 | -318.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -16.8 | -339.7 | -131.7 | -184.4 | -147.0 | -160.6 | -184.7 | -219.5 | -260.9 | -310.0 |
| WACC, % | 9.07 | 9.07 | 9.07 | 9.07 | 9.07 | 9.07 | 9.07 | 9.07 | 9.07 | 9.07 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -857.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -316 | |||||||||
| Terminal Value | -4,473 | |||||||||
| Present Terminal Value | -2,898 | |||||||||
| Enterprise Value | -3,755 | |||||||||
| Net Debt | -57 | |||||||||
| Equity Value | -3,698 | |||||||||
| Diluted Shares Outstanding, MM | 319 | |||||||||
| Equity Value Per Share | -11.59 |
What You Will Get
- Comprehensive MTTR 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 in real-time.
- Scenario Analysis: Evaluate various scenarios to assess Matterport's future performance.
- User-Friendly Design: Designed for professionals but easy for newcomers to navigate.
Key Features
- 🔍 Real-Life MTTR Financials: Pre-filled historical and projected data for Matterport, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Matterport’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Matterport’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download the Template: Gain immediate access to the Excel-based Matterport, Inc. (MTTR) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other key factors.
- Instant Calculations: The model automatically recalculates Matterport’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the findings to inform your investment or financial analysis.
Why Choose This Calculator for Matterport, Inc. (MTTR)?
- Comprehensive Tool: Features DCF, WACC, and financial ratio analyses all in one solution.
- Customizable Inputs: Modify yellow-highlighted fields to explore different scenarios.
- Detailed Insights: Automatically computes Matterport’s intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points.
- Professional Quality: Perfect for financial analysts, investors, and business consultants.
Who Should Use Matterport, Inc. (MTTR)?
- Real Estate Professionals: Create immersive 3D models to enhance property listings and client presentations.
- Architects and Designers: Utilize accurate spatial data for design planning and project visualization.
- Construction Teams: Streamline project management with detailed site documentation and progress tracking.
- Students and Educators: Explore innovative technologies and applications in architecture and design courses.
- Tech Enthusiasts: Discover how Matterport's technology is transforming industries through digital twin solutions.
What the Template Contains
- Historical Data: Includes Matterport, Inc.'s (MTTR) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Matterport, Inc.'s (MTTR) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Matterport, Inc.'s (MTTR) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.