NICE Ltd. (NICE) DCF Valuation

Nice Ltd. (Nice) Avaliação DCF

IL | Technology | Software - Application | NASDAQ
NICE Ltd. (NICE) 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

NICE Ltd. (NICE) Bundle

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

TOTAL:

Simplifique a avaliação da Nice Ltd. (Nice) com esta calculadora DCF personalizável! Apresentando Ltd. (Nice) Finanças e insumos de previsão ajustáveis, você pode testar cenários e descobrir o Nice Ltd. (Nice) Valor justo em minutos.


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 1,648.0 1,921.2 2,181.3 2,377.5 2,735.3 3,105.6 3,526.1 4,003.5 4,545.6 5,161.0
Revenue Growth, % 0 16.57 13.54 9 15.05 13.54 13.54 13.54 13.54 13.54
EBITDA 425.8 449.8 511.8 633.2 754.1 788.3 895.0 1,016.2 1,153.8 1,310.0
EBITDA, % 25.84 23.41 23.46 26.63 27.57 25.38 25.38 25.38 25.38 25.38
Depreciation 182.0 184.1 176.5 167.4 205.0 268.7 305.0 346.4 393.2 446.5
Depreciation, % 11.05 9.58 8.09 7.04 7.5 8.65 8.65 8.65 8.65 8.65
EBIT 243.8 265.7 335.2 465.9 549.1 519.6 590.0 669.9 760.6 863.5
EBIT, % 14.79 13.83 15.37 19.6 20.08 16.73 16.73 16.73 16.73 16.73
Total Cash 1,463.9 1,424.8 1,571.5 1,407.8 1,621.7 2,195.9 2,493.2 2,830.8 3,214.1 3,649.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 308.9 395.6 519.4 585.2 648.2
Account Receivables, % 18.75 20.59 23.81 24.61 23.7
Inventories 168.3 427.1 122.3 .0 -4.2 235.4 267.3 303.4 344.5 391.2
Inventories, % 10.21 22.23 5.61 0 -0.15377 7.58 7.58 7.58 7.58 7.58
Accounts Payable 33.1 36.1 56.0 66.0 110.6 82.5 93.7 106.3 120.7 137.1
Accounts Payable, % 2.01 1.88 2.57 2.78 4.04 2.66 2.66 2.66 2.66 2.66
Capital Expenditure -63.3 -67.2 -81.9 -84.2 -35.0 -98.8 -112.2 -127.4 -144.7 -164.2
Capital Expenditure, % -3.84 -3.5 -3.75 -3.54 -1.28 -3.18 -3.18 -3.18 -3.18 -3.18
Tax Rate, % 26.82 26.82 26.82 26.82 26.82 26.82 26.82 26.82 26.82 26.82
EBITAT 201.8 220.0 258.2 344.3 401.8 405.0 459.8 522.1 592.7 673.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -123.6 -5.6 553.7 494.1 557.6 263.0 538.2 611.1 693.8 787.8
WACC, % 6.02 6.02 6.01 6 6 6.01 6.01 6.01 6.01 6.01
PV UFCF
SUM PV UFCF 2,377.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 804
Terminal Value 20,042
Present Terminal Value 14,971
Enterprise Value 17,348
Net Debt 82
Equity Value 17,266
Diluted Shares Outstanding, MM 66
Equity Value Per Share 263.58

What You Will Get

  • Real NICE Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for NICE Ltd. (NICE).
  • Full Customization: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
  • Instant Valuation Updates: Automatic recalculations to assess the impact of changes on NICE Ltd.'s (NICE) fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to NICE Ltd. (NICE).
  • Time-Saving and Accurate: Avoid the hassle of building models from scratch while ensuring precision and flexibility.

Key Features

  • Comprehensive Data: NICE Ltd.'s historical financial reports and pre-populated forecasts.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Observe NICE Ltd.'s intrinsic value recalculating instantly.
  • Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A professional resource for analysts, investors, and finance professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file containing NICE Ltd.'s (NICE) preloaded financial data.
  • 2. Adjust Assumptions: Modify key parameters such as growth projections, WACC, and capital expenditures.
  • 3. Review Results Instantly: The DCF model automatically computes intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
  • 5. Present with Assurance: Deliver expert valuation insights to back your strategic decisions.

Why Choose the NICE Ltd. (NICE) Calculator?

  • Accuracy: Utilizes genuine NICE Ltd. financial data for precise calculations.
  • Flexibility: Tailored for users to easily adjust and test various inputs.
  • Time-Saving: Avoid the complexities of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users with limited financial modeling skills.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for analyzing NICE Ltd. (NICE).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients regarding NICE Ltd. (NICE).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Tech Enthusiasts: Gain insights into how technology companies like NICE Ltd. (NICE) are valued in the marketplace.

What the Template Contains

  • Pre-Filled DCF Model: NICE Ltd.'s (NICE) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate NICE Ltd.'s (NICE) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.


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.