Brightcove Inc. (BCOV) DCF Valuation

Brightcove Inc. (BCOV) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Brightcove Inc. (BCOV) Bundle

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

TOTAL:

Explore Brightcove Inc.'s (BCOV) financial prospects with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and expenses to determine Brightcove Inc.'s (BCOV) intrinsic value and enhance your investment approach.


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 184.5 197.4 211.1 211.0 201.2 205.8 210.6 215.5 220.5 225.6
Revenue Growth, % 0 6.99 6.96 -0.04026661 -4.65 2.32 2.32 2.32 2.32 2.32
EBITDA -12.9 3.5 14.5 1.7 -5.2 -.1 -.1 -.1 -.1 -.1
EBITDA, % -7 1.77 6.88 0.78291 -2.56 -0.02688172 -0.02688172 -0.02688172 -0.02688172 -0.02688172
Depreciation 8.4 8.7 8.3 10.7 16.5 10.8 11.0 11.3 11.6 11.8
Depreciation, % 4.57 4.41 3.94 5.08 8.22 5.24 5.24 5.24 5.24 5.24
EBIT -21.3 -5.2 6.2 -9.1 -21.7 -10.8 -11.1 -11.4 -11.6 -11.9
EBIT, % -11.57 -2.63 2.94 -4.3 -10.78 -5.27 -5.27 -5.27 -5.27 -5.27
Total Cash 22.8 37.5 45.7 31.9 18.6 31.8 32.6 33.3 34.1 34.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 31.2 29.3 29.9 26.0 33.5
Account Receivables, % 16.9 14.85 14.15 12.32 16.63
Inventories 5.2 5.8 7.8 8.7 .0 5.6 5.7 5.8 6.0 6.1
Inventories, % 2.8 2.92 3.69 4.12 0 2.71 2.71 2.71 2.71 2.71
Accounts Payable 9.9 10.5 11.0 11.3 14.4 11.7 12.0 12.3 12.5 12.8
Accounts Payable, % 5.38 5.3 5.23 5.37 7.17 5.69 5.69 5.69 5.69 5.69
Capital Expenditure -7.3 -8.7 -10.8 -24.6 -15.7 -13.6 -13.9 -14.2 -14.5 -14.9
Capital Expenditure, % -3.95 -4.42 -5.14 -11.64 -7.78 -6.58 -6.58 -6.58 -6.58 -6.58
Tax Rate, % -5.36 -5.36 -5.36 -5.36 -5.36 -5.36 -5.36 -5.36 -5.36 -5.36
EBITAT -21.9 -5.8 5.4 -9.0 -22.9 -10.6 -10.8 -11.0 -11.3 -11.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -47.2 -4.0 .9 -19.6 -17.6 -19.0 -14.2 -14.5 -14.9 -15.2
WACC, % 7.6 7.6 7.54 7.59 7.6 7.58 7.58 7.58 7.58 7.58
PV UFCF
SUM PV UFCF -63.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -16
Terminal Value -441
Present Terminal Value -306
Enterprise Value -369
Net Debt 3
Equity Value -373
Diluted Shares Outstanding, MM 43
Equity Value Per Share -8.64

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real BCOV financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the highlighted cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Brightcove'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

  • Customizable Revenue Inputs: Adjust essential variables such as subscriber growth, churn rates, and advertising revenue.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional metrics at the click of a button.
  • High-Precision Estimates: Leverages Brightcove Inc.'s (BCOV) actual financial data for accurate valuation results.
  • Effortless Scenario Analysis: Explore various scenarios and evaluate outcomes with ease.
  • Efficiency Booster: Streamline your workflow by avoiding the complexities of creating detailed valuation models from the ground up.

How It Works

  • Download: Access the ready-to-use Excel file containing Brightcove Inc.'s (BCOV) financial data.
  • Customize: Adjust forecasts, including revenue growth, EBITDA %, and WACC specific to Brightcove Inc. (BCOV).
  • Update Automatically: The intrinsic value and NPV calculations for Brightcove Inc. (BCOV) refresh in real-time.
  • Test Scenarios: Create various projections for Brightcove Inc. (BCOV) and compare outcomes instantly.
  • Make Decisions: Utilize the valuation results of Brightcove Inc. (BCOV) to inform your investment strategy.

Why Choose the Brightcove Inc. (BCOV) Calculator?

  • All-in-One Solution: Features DCF, WACC, and financial ratio assessments in a single interface.
  • Flexible Parameters: Modify highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Brightcove’s intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide reliable starting points.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants.

Who Should Use Brightcove Inc. (BCOV)?

  • Content Creators: Enhance your video marketing strategy with advanced streaming solutions.
  • Digital Marketers: Leverage analytics to optimize viewer engagement and campaign performance.
  • Media Companies: Seamlessly integrate video content across platforms for broader reach.
  • Business Leaders: Utilize Brightcove's tools to drive brand visibility and customer interaction.
  • Educators and Trainers: Implement video learning solutions to enrich educational experiences.

What the Template Contains

  • Historical Data: Includes Brightcove Inc.'s (BCOV) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Brightcove Inc.'s (BCOV) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital specific to Brightcove Inc. (BCOV).
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions for Brightcove Inc. (BCOV).
  • Quarterly and Annual Statements: A complete breakdown of Brightcove Inc.'s (BCOV) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically for Brightcove Inc. (BCOV).

No products were found matching.