|
Avaliação Palantir Technologies Inc. (PLTR) DCF
US | Technology | Software - Infrastructure | 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
Palantir Technologies Inc. (PLTR) Bundle
Simplifique a avaliação da Palantir Technologies Inc. (PLTR) com esta calculadora DCF personalizável! Apresentando o Real Palantir Technologies Inc. (PLTR) Financeiros e insumos de previsão ajustável, você pode testar cenários e descobrir o valor justo da Palantir Technologies Inc. (PLTR) 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 | 1,092.7 | 1,541.9 | 1,905.9 | 2,225.0 | 2,865.5 | 3,655.3 | 4,662.8 | 5,948.0 | 7,587.4 | 9,678.6 |
| Revenue Growth, % | 0 | 41.11 | 23.61 | 16.75 | 28.79 | 27.56 | 27.56 | 27.56 | 27.56 | 27.56 |
| EBITDA | -1,151.0 | -470.0 | -334.4 | 153.3 | 310.4 | -952.6 | -1,215.2 | -1,550.1 | -1,977.3 | -2,522.3 |
| EBITDA, % | -105.34 | -30.48 | -17.55 | 6.89 | 10.83 | -26.06 | -26.06 | -26.06 | -26.06 | -26.06 |
| Depreciation | 13.9 | 14.9 | 22.5 | 33.4 | .0 | 35.9 | 45.8 | 58.5 | 74.6 | 95.2 |
| Depreciation, % | 1.27 | 0.96615 | 1.18 | 1.5 | 0 | 0.98327 | 0.98327 | 0.98327 | 0.98327 | 0.98327 |
| EBIT | -1,164.9 | -484.9 | -357.0 | 120.0 | 310.4 | -979.3 | -1,249.2 | -1,593.5 | -2,032.7 | -2,592.9 |
| EBIT, % | -106.61 | -31.45 | -18.73 | 5.39 | 10.83 | -26.79 | -26.79 | -26.79 | -26.79 | -26.79 |
| Total Cash | 2,011.3 | 2,524.8 | 2,633.7 | 3,674.2 | 5,230.0 | 3,655.3 | 4,662.8 | 5,948.0 | 7,587.4 | 9,678.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 156.9 | 190.9 | 258.3 | 364.8 | 575.0 | 561.2 | 715.9 | 913.2 | 1,164.9 | 1,485.9 |
| Account Receivables, % | 14.36 | 12.38 | 13.56 | 16.39 | 20.07 | 15.35 | 15.35 | 15.35 | 15.35 | 15.35 |
| Inventories | 37.3 | 36.6 | 16.2 | .0 | 48.5 | 61.9 | 79.0 | 100.8 | 128.5 | |
| Inventories, % | 3.41 | 2.38 | 0.85231 | 0 | 0 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 |
| Accounts Payable | 16.4 | 74.9 | 44.8 | 12.1 | .1 | 67.6 | 86.3 | 110.1 | 140.4 | 179.1 |
| Accounts Payable, % | 1.5 | 4.86 | 2.35 | 0.54481 | 0.00359448 | 1.85 | 1.85 | 1.85 | 1.85 | 1.85 |
| Capital Expenditure | -12.2 | -12.6 | -40.0 | -15.1 | -12.6 | -37.7 | -48.1 | -61.4 | -78.3 | -99.9 |
| Capital Expenditure, % | -1.12 | -0.81893 | -2.1 | -0.67928 | -0.4409 | -1.03 | -1.03 | -1.03 | -1.03 | -1.03 |
| Tax Rate, % | 5.52 | 5.52 | 5.52 | 5.52 | 5.52 | 5.52 | 5.52 | 5.52 | 5.52 | 5.52 |
| EBITAT | -1,152.4 | -516.5 | -369.5 | 106.2 | 293.3 | -943.8 | -1,204.0 | -1,535.8 | -1,959.1 | -2,499.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,328.6 | -489.0 | -464.2 | 1.5 | 58.4 | -912.7 | -1,355.7 | -1,729.3 | -2,205.9 | -2,814.0 |
| WACC, % | 17.28 | 17.28 | 17.28 | 17.28 | 17.28 | 17.28 | 17.28 | 17.28 | 17.28 | 17.28 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -5,269.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -2,870 | |||||||||
| Terminal Value | -18,781 | |||||||||
| Present Terminal Value | -8,464 | |||||||||
| Enterprise Value | -13,733 | |||||||||
| Net Debt | -1,859 | |||||||||
| Equity Value | -11,874 | |||||||||
| Diluted Shares Outstanding, MM | 2,451 | |||||||||
| Equity Value Per Share | -4.84 |
What You Will Get
- Real PLTR Financial Data: Pre-filled with Palantir’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 Palantir’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
- Customizable Data Inputs: Adjust essential parameters like user growth, revenue forecasts, and operational costs.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages Palantir’s actual financial data for trustworthy valuation results.
- Effortless Scenario Analysis: Easily explore various assumptions and assess different outcomes.
- Efficiency Booster: Streamlines the valuation process, removing the need for complex model creation from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Palantir Technologies data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Palantir Technologies’ intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Palantir Technologies Inc. (PLTR)?
- Accurate Data: Up-to-date Palantir financials guarantee dependable valuation outcomes.
- Customizable: Modify essential parameters like growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the effort of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the tech sector.
- User-Friendly: Clear layout and guided steps make it accessible for all users.
Who Should Use Palantir Technologies Inc. (PLTR)?
- Data Analysts: Leverage advanced analytics to extract insights from complex datasets.
- Business Leaders: Make informed strategic decisions backed by powerful data integration tools.
- Government Agencies: Utilize tailored solutions for national security and public safety initiatives.
- Researchers: Enhance your projects with robust data management and visualization capabilities.
- Students and Educators: Explore practical applications of big data technologies in academic settings.
What the Template Contains
- Historical Data: Includes Palantir Technologies' past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Palantir Technologies' 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 Palantir Technologies' 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.