PubMatic, Inc. (PUBM) DCF Valuation

PubMatic, Inc. (PubM) DCF Avaliação

US | Technology | Software - Application | NASDAQ
PubMatic, Inc. (PUBM) 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
  • ✓ Não É Necessária Experiência; Fácil De Seguir

PubMatic, Inc. (PUBM) Bundle

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

TOTAL:

Simplifique sua análise e melhore a precisão com a nossa calculadora DCF (PubM)! Equipado com dados pubmáticos reais e suposições personalizáveis, essa ferramenta capacita você a prever, analisar e avaliar a PubMatic, Inc. como um investidor experiente.


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 148.7 226.9 256.4 267.0 291.3 348.6 417.2 499.4 597.7 715.4
Revenue Growth, % 0 52.55 12.99 4.15 9.08 19.69 19.69 19.69 19.69 19.69
EBITDA 47.5 58.8 40.5 46.8 3.9 64.5 77.2 92.4 110.6 132.4
EBITDA, % 31.93 25.91 15.8 17.53 1.35 18.5 18.5 18.5 18.5 18.5
Depreciation 15.7 25.1 40.1 44.8 .0 37.7 45.1 54.0 64.6 77.3
Depreciation, % 10.58 11.07 15.63 16.77 0 10.81 10.81 10.81 10.81 10.81
EBIT 31.8 33.7 .4 2.0 3.9 26.8 32.1 38.4 46.0 55.0
EBIT, % 21.35 14.84 0.17162 0.76251 1.35 7.69 7.69 7.69 7.69 7.69
Total Cash 101.0 159.6 174.4 175.3 140.6 223.2 267.2 319.8 382.8 458.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 219.5 286.9 314.3 375.5 424.8
Account Receivables, % 147.57 126.45 122.59 140.62 145.86
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.000000672 0 0.00000039 0 0 0.000000212 0.000000212 0.000000212 0.000000212 0.000000212
Accounts Payable 176.7 244.3 277.4 347.7 386.6 348.6 417.2 499.4 597.7 715.4
Accounts Payable, % 118.81 107.67 108.2 130.21 132.74 100 100 100 100 100
Capital Expenditure -31.4 -39.4 -48.9 -28.3 -17.6 -51.7 -61.9 -74.1 -88.7 -106.1
Capital Expenditure, % -21.11 -17.35 -19.07 -10.59 -6.04 -14.83 -14.83 -14.83 -14.83 -14.83
Tax Rate, % 29.65 29.65 29.65 29.65 29.65 29.65 29.65 29.65 29.65 29.65
EBITAT 26.8 29.4 .3 1.7 2.8 21.6 25.9 31.0 37.1 44.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -31.7 15.4 -2.8 27.3 -25.2 45.8 9.1 10.9 13.0 15.6
WACC, % 10.15 10.16 10.13 10.15 10.11 10.14 10.14 10.14 10.14 10.14
PV UFCF
SUM PV UFCF 75.7
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 16
Terminal Value 264
Present Terminal Value 163
Enterprise Value 239
Net Debt -55
Equity Value 294
Diluted Shares Outstanding, MM 54
Equity Value Per Share 5.41

What You Will Get

  • Real PUBM Financial Data: Pre-filled with PubMatic’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 PubMatic’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

  • Comprehensive Advertising Metrics: Access detailed pre-loaded historical data and future forecasts for advertising performance.
  • Adjustable Revenue Assumptions: Modify highlighted fields such as CPM rates, growth projections, and market share.
  • Real-Time Analytics: Automatic updates to revenue projections, Return on Investment (ROI), and campaign effectiveness.
  • User-Friendly Interface: Intuitive dashboards and visualizations to streamline your advertising strategy insights.
  • Suitable for All Skill Levels: A straightforward design tailored for marketers, analysts, and business strategists.

How It Works

  • 1. Access the Template: Download and open the Excel file containing PubMatic’s preloaded data.
  • 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate multiple forecasts to assess various valuation outcomes.
  • 5. Present with Assurance: Share professional valuation insights to back your decisions.

Why Choose PubMatic's Solutions?

  • Enhance Efficiency: Streamlined processes mean you can focus on what matters most – maximizing revenue.
  • Boost Performance: Advanced analytics and data-driven insights improve advertising effectiveness.
  • Highly Adaptable: Customize settings to align with your unique business objectives and strategies.
  • User-Friendly Interface: Intuitive design allows for quick navigation and easy understanding of analytics.
  • Preferred by Industry Leaders: Trusted by top publishers and advertisers for its reliability and innovation.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling PubMatic stock (PUBM).
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for PubMatic (PUBM).
  • Consultants: Deliver professional valuation insights to clients quickly and accurately regarding PubMatic (PUBM).
  • Business Owners: Understand how companies like PubMatic (PUBM) are valued to guide your own business strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios involving PubMatic (PUBM).

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
  • Real-World Data: PubMatic's historical and projected financials preloaded for analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables providing clear, actionable 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.