Sportradar Group AG (SRAD) DCF Valuation

Sportradar Group AG (SRAD) DCF Valuation

CH | Technology | Software - Application | NASDAQ
Sportradar Group AG (SRAD) 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

Sportradar Group AG (SRAD) Bundle

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

TOTAL:

Assess Sportradar Group AG's financial outlook like an expert! This SRAD DCF Calculator provides you with pre-filled financial data and offers comprehensive flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your projections.


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 396.0 421.5 584.2 760.1 913.6 1,131.3 1,401.0 1,734.9 2,148.5 2,660.6
Revenue Growth, % 0 6.45 38.59 30.11 20.19 23.84 23.84 23.84 23.84 23.84
EBITDA 161.8 178.2 188.4 252.6 296.7 409.8 507.5 628.4 778.2 963.7
EBITDA, % 40.87 42.28 32.25 33.23 32.48 36.22 36.22 36.22 36.22 36.22
Depreciation 117.1 103.0 140.0 188.9 214.8 285.9 354.0 438.4 542.9 672.3
Depreciation, % 29.57 24.44 23.97 24.85 23.51 25.27 25.27 25.27 25.27 25.27
EBIT 44.8 75.2 48.3 63.7 81.9 123.9 153.4 190.0 235.3 291.4
EBIT, % 11.3 17.84 8.28 8.38 8.96 10.95 10.95 10.95 10.95 10.95
Total Cash 59.4 401.3 773.2 253.7 288.5 622.6 771.0 954.8 1,182.4 1,464.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 34.5 49.5 85.7 128.0 137.5
Account Receivables, % 8.71 11.75 14.68 16.84 15.05
Inventories 16.1 11.9 .0 .0 6.2 17.1 21.2 26.2 32.5 40.3
Inventories, % 4.07 2.81 0 0.000000137 0.68207 1.51 1.51 1.51 1.51 1.51
Accounts Payable 17.4 38.4 26.3 58.7 60.0 73.0 90.5 112.0 138.7 171.8
Accounts Payable, % 4.39 9.11 4.49 7.72 6.57 6.46 6.46 6.46 6.46 6.46
Capital Expenditure -102.3 -97.8 -136.1 -169.2 -208.5 -265.7 -329.0 -407.4 -504.5 -624.8
Capital Expenditure, % -25.83 -23.2 -23.3 -22.26 -22.82 -23.48 -23.48 -23.48 -23.48 -23.48
Tax Rate, % 26.57 26.57 26.57 26.57 26.57 26.57 26.57 26.57 26.57 26.57
EBITAT -51.3 51.8 25.5 39.0 60.1 63.5 78.6 97.4 120.6 149.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -69.7 67.2 -7.0 48.9 52.0 71.7 80.9 100.1 124.0 153.6
WACC, % 13.99 14.4 14.3 14.35 14.43 14.29 14.29 14.29 14.29 14.29
PV UFCF
SUM PV UFCF 343.1
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 160
Terminal Value 1,551
Present Terminal Value 795
Enterprise Value 1,139
Net Debt -236
Equity Value 1,375
Diluted Shares Outstanding, MM 317
Equity Value Per Share 4.34

What You Will Get

  • Real SRAD Financial Data: Pre-filled with Sportradar Group AG’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 Sportradar Group AG’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 Performance Metrics: Adjust essential inputs such as user growth, revenue streams, and operational costs.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional financial metrics in real-time.
  • High-Precision Accuracy: Leverages Sportradar's actual financial data for dependable valuation results.
  • Effortless Scenario Analysis: Evaluate various assumptions and analyze results effortlessly.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Sportradar data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Sportradar’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Sportradar Group AG (SRAD)?

  • User-Friendly Interface: Tailored for both newcomers and seasoned users.
  • Customizable Inputs: Adjust parameters easily to suit your analytical needs.
  • Real-Time Insights: Watch Sportradar’s valuation update instantly as you change inputs.
  • Pre-Loaded Data: Comes with Sportradar’s latest financial information for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and precise valuation models for assessing investments in Sportradar Group AG (SRAD).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver clients accurate valuation insights regarding Sportradar Group AG (SRAD) stock.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Sports Analytics Enthusiasts: Gain insights into how companies like Sportradar Group AG (SRAD) are valued in the sports data market.

What the Template Contains

  • Preloaded SRAD 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.

No products were found matching.