|
Opera Limited (OPRA) DCF Valuation
NO | Communication Services | Internet Content & Information | 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
Opera Limited (OPRA) Bundle
Explore Opera Limited's (OPRA) financial potential with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate Opera Limited's (OPRA) intrinsic value and refine your investment approach.
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 | 334.9 | 165.3 | 251.0 | 331.0 | 396.8 | 449.3 | 508.8 | 576.1 | 652.4 | 738.8 |
| Revenue Growth, % | 0 | -50.64 | 51.86 | 31.89 | 19.85 | 13.24 | 13.24 | 13.24 | 13.24 | 13.24 |
| EBITDA | 62.9 | 56.5 | 10.0 | 39.7 | 174.0 | 101.4 | 114.8 | 130.0 | 147.2 | 166.7 |
| EBITDA, % | 18.78 | 34.18 | 4 | 11.99 | 43.85 | 22.56 | 22.56 | 22.56 | 22.56 | 22.56 |
| Depreciation | 18.9 | 20.3 | 19.5 | 14.0 | 13.2 | 29.9 | 33.8 | 38.3 | 43.4 | 49.1 |
| Depreciation, % | 5.63 | 12.3 | 7.78 | 4.22 | 3.32 | 6.65 | 6.65 | 6.65 | 6.65 | 6.65 |
| EBIT | 44.0 | 36.2 | -9.5 | 25.7 | 160.8 | 71.5 | 81.0 | 91.7 | 103.8 | 117.6 |
| EBIT, % | 13.15 | 21.89 | -3.78 | 7.77 | 40.53 | 15.91 | 15.91 | 15.91 | 15.91 | 15.91 |
| Total Cash | 183.2 | 135.0 | 181.0 | 118.7 | 93.9 | 240.8 | 272.7 | 308.8 | 349.7 | 396.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 148.7 | 28.8 | 62.4 | 131.5 | 109.9 | 138.5 | 156.9 | 177.6 | 201.1 | 227.8 |
| Account Receivables, % | 44.41 | 17.43 | 24.86 | 39.73 | 27.71 | 30.83 | 30.83 | 30.83 | 30.83 | 30.83 |
| Inventories | 7.8 | 9.1 | 9.2 | 90.0 | .0 | 34.7 | 39.3 | 44.5 | 50.4 | 57.1 |
| Inventories, % | 2.32 | 5.48 | 3.66 | 27.2 | 0 | 7.73 | 7.73 | 7.73 | 7.73 | 7.73 |
| Accounts Payable | 19.8 | 20.2 | 32.5 | 40.0 | 49.3 | 50.0 | 56.6 | 64.1 | 72.6 | 82.2 |
| Accounts Payable, % | 5.92 | 12.21 | 12.95 | 12.09 | 12.44 | 11.12 | 11.12 | 11.12 | 11.12 | 11.12 |
| Capital Expenditure | -13.0 | -11.3 | -5.9 | -10.0 | -6.4 | -15.9 | -18.0 | -20.4 | -23.1 | -26.2 |
| Capital Expenditure, % | -3.89 | -6.85 | -2.35 | -3.01 | -1.61 | -3.54 | -3.54 | -3.54 | -3.54 | -3.54 |
| Tax Rate, % | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 |
| EBITAT | 40.2 | 35.5 | -9.5 | 16.2 | 154.1 | 64.1 | 72.5 | 82.1 | 93.0 | 105.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -90.7 | 163.4 | -17.3 | -122.2 | 281.8 | 15.3 | 72.0 | 81.5 | 92.3 | 104.6 |
| WACC, % | 9 | 9.01 | 9.01 | 8.99 | 9 | 9 | 9 | 9 | 9 | 9 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 271.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 109 | |||||||||
| Terminal Value | 2,174 | |||||||||
| Present Terminal Value | 1,413 | |||||||||
| Enterprise Value | 1,684 | |||||||||
| Net Debt | -83 | |||||||||
| Equity Value | 1,767 | |||||||||
| Diluted Shares Outstanding, MM | 91 | |||||||||
| Equity Value Per Share | 19.44 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled real OPRA financials.
- Comprehensive Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
- Flexible Forecasting: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect Opera’s valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and simplicity, complete with step-by-step guidance.
Key Features
- 🔍 Real-Life OPRA Financials: Pre-filled historical and projected data for Opera Limited (OPRA).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Opera’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Opera’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Opera Limited’s (OPRA) pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the results and utilize them for informed investment decisions.
Why Choose This Calculator for Opera Limited (OPRA)?
- User-Friendly Interface: Perfect for both novices and seasoned investors.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Feedback: Observe immediate updates to Opera’s valuation as you tweak the inputs.
- Preloaded Data: Comes with Opera’s latest financial metrics for swift evaluations.
- Relied Upon by Experts: Favored by analysts and investors for making well-informed choices.
Who Should Use Opera Limited (OPRA)?
- Investors: Leverage insights to make informed decisions about your investments in Opera Limited (OPRA).
- Financial Analysts: Utilize comprehensive data to enhance your analysis and reporting on Opera Limited (OPRA).
- Consultants: Easily tailor your presentations and reports to include Opera Limited (OPRA) for your clients.
- Market Enthusiasts: Expand your knowledge of the tech sector by exploring Opera Limited (OPRA) and its market strategies.
- Educators and Students: Incorporate real-world case studies of Opera Limited (OPRA) into your finance and business curricula.
What the Template Contains
- Pre-Filled DCF Model: Opera Limited’s (OPRA) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Opera Limited’s (OPRA) 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.