|
Skillz Inc. (SKLZ) DCF Valuation
US | Technology | Electronic Gaming & Multimedia | NYSE
|
- ✓ 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
Skillz Inc. (SKLZ) Bundle
Optimize your time and boost precision with our Skillz Inc. (SKLZ) DCF Calculator! Equipped with actual Skillz data and customizable assumptions, this tool empowers you to forecast, analyze, and value Skillz Inc. (SKLZ) just like a seasoned investor.
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 | 119.9 | 230.1 | 384.1 | 269.7 | 152.1 | 184.6 | 224.0 | 271.9 | 330.0 | 400.5 |
| Revenue Growth, % | 0 | 91.97 | 66.91 | -29.78 | -43.61 | 21.37 | 21.37 | 21.37 | 21.37 | 21.37 |
| EBITDA | -20.4 | -142.5 | -194.2 | -402.0 | -96.3 | -108.1 | -131.2 | -159.2 | -193.3 | -234.6 |
| EBITDA, % | -17.02 | -61.91 | -50.56 | -149.07 | -63.33 | -58.56 | -58.56 | -58.56 | -58.56 | -58.56 |
| Depreciation | .7 | 1.6 | 11.7 | 13.2 | 2.0 | 3.9 | 4.7 | 5.7 | 6.9 | 8.4 |
| Depreciation, % | 0.59313 | 0.69922 | 3.04 | 4.89 | 1.29 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 |
| EBIT | -21.1 | -144.1 | -205.8 | -415.2 | -98.3 | -110.2 | -133.7 | -162.3 | -197.0 | -239.1 |
| EBIT, % | -17.61 | -62.61 | -53.59 | -153.95 | -64.62 | -59.69 | -59.69 | -59.69 | -59.69 | -59.69 |
| Total Cash | 25.6 | 262.7 | 560.4 | 489.8 | 302.0 | 155.6 | 188.8 | 229.2 | 278.1 | 337.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | 12.8 | 7.2 | 5.9 | 3.7 | 4.4 | 5.4 | 6.5 | 7.9 |
| Account Receivables, % | 0 | 0 | 3.32 | 2.66 | 3.91 | 1.98 | 1.98 | 1.98 | 1.98 | 1.98 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0.000000371 | 0 | 0.0000000742 | 0.0000000742 | 0.0000000742 | 0.0000000742 | 0.0000000742 |
| Accounts Payable | 2.9 | 22.0 | 19.8 | 1.7 | 1.7 | 7.0 | 8.5 | 10.3 | 12.5 | 15.2 |
| Accounts Payable, % | 2.46 | 9.58 | 5.14 | 0.62883 | 1.13 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 |
| Capital Expenditure | -3.2 | -3.2 | -3.2 | -1.9 | -13.2 | -5.3 | -6.4 | -7.8 | -9.5 | -11.5 |
| Capital Expenditure, % | -2.69 | -1.41 | -0.84251 | -0.7015 | -8.7 | -2.87 | -2.87 | -2.87 | -2.87 | -2.87 |
| Tax Rate, % | -0.23635 | -0.23635 | -0.23635 | -0.23635 | -0.23635 | -0.23635 | -0.23635 | -0.23635 | -0.23635 | -0.23635 |
| EBITAT | -26.7 | -144.2 | -186.3 | -414.9 | -98.5 | -108.1 | -131.2 | -159.2 | -193.2 | -234.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -26.2 | -126.7 | -193.0 | -416.1 | -108.5 | -101.9 | -132.2 | -160.4 | -194.7 | -236.3 |
| WACC, % | 10.23 | 10.23 | 10 | 10.23 | 10.23 | 10.18 | 10.18 | 10.18 | 10.18 | 10.18 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -598.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -241 | |||||||||
| Terminal Value | -2,945 | |||||||||
| Present Terminal Value | -1,813 | |||||||||
| Enterprise Value | -2,412 | |||||||||
| Net Debt | -165 | |||||||||
| Equity Value | -2,247 | |||||||||
| Diluted Shares Outstanding, MM | 21 | |||||||||
| Equity Value Per Share | -107.55 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real SKLZ financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Quickly observe how your inputs affect Skillz’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive Skillz Financials: Gain access to reliable pre-loaded historical data and future forecasts.
- Tailored Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries to easily visualize your valuation outcomes.
- Designed for All Levels: An accessible, straightforward layout suitable for investors, CFOs, and consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based SKLZ DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional factors.
- Instant Calculations: The model automatically recalculates Skillz Inc.'s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.
Why Choose This Calculator for Skillz Inc. (SKLZ)?
- Accurate Data: Utilize real Skillz Inc. financials for trustworthy valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Pre-configured calculations streamline the process, saving you from starting from scratch.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants focused on Skillz Inc. (SKLZ).
- User-Friendly: An intuitive design and clear step-by-step guidance make it accessible for all users.
Who Should Use Skillz Inc. (SKLZ)?
- Gamers: Enhance your competitive edge with innovative gaming solutions.
- Game Developers: Utilize a robust platform to launch and monetize your creations.
- Investors: Explore unique investment opportunities in the fast-growing esports market.
- Marketing Professionals: Leverage data-driven insights to optimize user engagement strategies.
- Educators and Students: Discover the intersection of gaming and technology through hands-on projects.
What the Template Contains
- Preloaded SKLZ Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.