|
Avaliação DCF Ziff Davis, Inc. (ZD) |
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
Compatível com MAC/PC, totalmente desbloqueado
Não É Necessária Experiência; Fácil De Seguir
Ziff Davis, Inc. (ZD) Bundle
Aprimore sua análise de avaliação da Ziff Davis, Inc. (ZD) com nossa calculadora DCF de última geração! Este modelo do Excel é pré -carregado com dados reais (ZD), permitindo que você ajuste as previsões e suposições para determinar com precisão o valor intrínseco da Ziff Davis, Inc. (ZD).
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 | 1,489.6 | 1,416.7 | 1,391.0 | 1,364.0 | 1,401.7 | 1,381.1 | 1,360.7 | 1,340.7 | 1,321.0 | 1,301.6 |
| Revenue Growth, % | 0 | -4.89 | -1.82 | -1.94 | 2.76 | -1.47 | -1.47 | -1.47 | -1.47 | -1.47 |
| EBITDA | 381.0 | 683.2 | 411.8 | 353.5 | 319.1 | 420.1 | 413.9 | 407.8 | 401.8 | 395.9 |
| EBITDA, % | 25.57 | 48.22 | 29.61 | 25.92 | 22.77 | 30.42 | 30.42 | 30.42 | 30.42 | 30.42 |
| Depreciation | 246.4 | 259.8 | 246.8 | 237.0 | 211.9 | 235.1 | 231.6 | 228.2 | 224.9 | 221.6 |
| Depreciation, % | 16.54 | 18.34 | 17.74 | 17.37 | 15.12 | 17.02 | 17.02 | 17.02 | 17.02 | 17.02 |
| EBIT | 134.5 | 423.4 | 165.0 | 116.6 | 107.2 | 185.0 | 182.3 | 179.6 | 176.9 | 174.3 |
| EBIT, % | 9.03 | 29.88 | 11.86 | 8.55 | 7.65 | 13.39 | 13.39 | 13.39 | 13.39 | 13.39 |
| Total Cash | 243.3 | 924.0 | 711.2 | 764.7 | 505.9 | 621.0 | 611.9 | 602.9 | 594.0 | 585.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 309.5 | 316.3 | 304.7 | 337.7 | 660.2 | 378.1 | 372.5 | 367.0 | 361.6 | 356.3 |
| Account Receivables, % | 20.78 | 22.33 | 21.91 | 24.76 | 47.1 | 27.38 | 27.38 | 27.38 | 27.38 | 27.38 |
| Inventories | .0 | 4.6 | .0 | .0 | .0 | .9 | .9 | .9 | .9 | .8 |
| Inventories, % | 0.0000000671 | 0.32653 | 0.0000000719 | 0 | 0 | 0.06530571 | 0.06530571 | 0.06530571 | 0.06530571 | 0.06530571 |
| Accounts Payable | 197.9 | 131.0 | 120.8 | 123.3 | 164.4 | 143.6 | 141.5 | 139.4 | 137.3 | 135.3 |
| Accounts Payable, % | 13.28 | 9.25 | 8.69 | 9.04 | 11.73 | 10.4 | 10.4 | 10.4 | 10.4 | 10.4 |
| Capital Expenditure | -95.7 | -113.8 | -106.2 | -108.7 | -106.6 | -104.1 | -102.5 | -101.0 | -99.5 | -98.1 |
| Capital Expenditure, % | -6.42 | -8.03 | -7.64 | -7.97 | -7.61 | -7.53 | -7.53 | -7.53 | -7.53 | -7.53 |
| Tax Rate, % | 32.35 | 32.35 | 32.35 | 32.35 | 32.35 | 32.35 | 32.35 | 32.35 | 32.35 | 32.35 |
| EBITAT | 88.0 | 443.5 | 80.2 | 64.5 | 72.5 | 124.7 | 122.8 | 121.0 | 119.3 | 117.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 127.0 | 511.2 | 226.9 | 162.2 | -103.6 | 516.2 | 255.4 | 251.7 | 248.0 | 244.3 |
| WACC, % | 7.76 | 8.3 | 7.49 | 7.6 | 7.79 | 7.79 | 7.79 | 7.79 | 7.79 | 7.79 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,251.3 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 254 | |||||||||
| Terminal Value | 6,708 | |||||||||
| Present Terminal Value | 4,611 | |||||||||
| Enterprise Value | 5,862 | |||||||||
| Net Debt | 358 | |||||||||
| Equity Value | 5,504 | |||||||||
| Diluted Shares Outstanding, MM | 45 | |||||||||
| Equity Value Per Share | 123.62 |
What You Will Get
- Pre-Filled Financial Model: Ziff Davis, Inc.'s (ZD) actual data allows for accurate DCF valuation.
- Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Instant Calculations: Automatic updates provide real-time results as you make adjustments.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, allowing for repeated use in comprehensive forecasts.
Key Features
- Comprehensive Ziff Davis Financials: Gain access to precise pre-loaded historical data and future forecasts.
- Adjustable Projection Parameters: Modify the highlighted cells for metrics like WACC, growth rates, and profit margins.
- Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to effectively present your valuation findings.
- Suitable for All Skill Levels: A straightforward, intuitive layout designed for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Ziff Davis data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Ziff Davis's intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose Ziff Davis, Inc. (ZD)?
- Save Time: Access comprehensive market insights without the hassle of extensive research.
- Enhance Accuracy: Leverage trusted data and analytics to minimize discrepancies in your evaluations.
- Fully Customizable: Adapt our tools to suit your specific needs and strategic goals.
- Easy to Understand: Intuitive visualizations and reports simplify complex information for better decision-making.
- Endorsed by Professionals: Developed for industry leaders who prioritize accuracy and efficiency.
Who Should Use Ziff Davis, Inc. (ZD)?
- Media Professionals: Explore the latest trends and strategies in digital media and marketing.
- Students: Gain insights into the intersection of technology and media for academic projects.
- Investors: Analyze market performance and growth potential of Ziff Davis, Inc. (ZD) within the tech sector.
- Market Analysts: Utilize comprehensive reports and data to enhance your analysis of media trends.
- Entrepreneurs: Learn from Ziff Davis, Inc. (ZD) on how to navigate the digital landscape effectively.
What the Template Contains
- Pre-Filled Data: Includes Ziff Davis, Inc.'s (ZD) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Ziff Davis, Inc.'s (ZD) profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation 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.