BlackSky Technology Inc. (BKSY) DCF Valuation

BlackSky Technology Inc. (BKSY) 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

BlackSky Technology Inc. (BKSY) 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:

Discover the true value of BlackSky Technology Inc. (BKSY) with our advanced DCF Calculator! Adjust critical assumptions, explore various scenarios, and assess how changes influence BlackSky's valuation – all within one convenient Excel template.


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 13.7 34.1 65.4 65.4 94.5 150.3 239.1 380.4 605.1 962.7
Revenue Growth, % 0 148.56 91.73 0 44.59 59.08 59.08 59.08 59.08 59.08
EBITDA -.3 -32.7 -176.8 -32.2 .4 -74.2 -118.0 -187.7 -298.5 -474.9
EBITDA, % -1.93 -95.98 -270.55 -49.2 0.4593 -49.33 -49.33 -49.33 -49.33 -49.33
Depreciation 6.9 9.8 14.3 37.3 44.4 61.6 98.0 156.0 248.1 394.7
Depreciation, % 50.3 28.76 21.89 57.08 46.97 41 41 41 41 41
EBIT -7.2 -42.5 -191.1 -69.5 -43.9 -119.9 -190.7 -303.4 -482.6 -767.7
EBIT, % -52.22 -124.74 -292.44 -106.28 -46.51 -79.75 -79.75 -79.75 -79.75 -79.75
Total Cash 1.1 165.6 72.2 72.2 52.5 109.3 173.8 276.5 439.9 699.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 6.7 4.3 8.8 22.3
Account Receivables, % 0 19.65 6.59 13.49 23.58
Inventories .0 -1.7 2.8 2.8 .0 1.1 1.8 2.9 4.5 7.2
Inventories, % 0.00000729235 -4.92 4.34 4.34 0 0.75068 0.75068 0.75068 0.75068 0.75068
Accounts Payable .2 .0 1.7 2.4 2.3 3.0 4.8 7.7 12.2 19.5
Accounts Payable, % 1.33 0 2.64 3.7 2.45 2.02 2.02 2.02 2.02 2.02
Capital Expenditure -.5 -1.3 -11.7 -11.7 -43.7 -26.8 -42.7 -67.9 -108.0 -171.8
Capital Expenditure, % -3.51 -3.73 -17.87 -17.87 -46.26 -17.85 -17.85 -17.85 -17.85 -17.85
Tax Rate, % -1.27 -1.27 -1.27 -1.27 -1.27 -1.27 -1.27 -1.27 -1.27 -1.27
EBITAT -7.3 -26.5 -189.3 -68.8 -44.5 -110.4 -175.6 -279.4 -444.4 -707.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -.7 -23.2 -187.1 -47.0 -54.6 -72.8 -130.4 -207.4 -330.0 -524.9
WACC, % 9.38 8.12 9.35 9.35 9.38 9.12 9.12 9.12 9.12 9.12
PV UFCF
SUM PV UFCF -907.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -535
Terminal Value -7,524
Present Terminal Value -4,864
Enterprise Value -5,772
Net Debt 54
Equity Value -5,827
Diluted Shares Outstanding, MM 17
Equity Value Per Share -344.13

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real BKSY financials.
  • Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effects of your inputs on BlackSky Technology'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 Data Access: BlackSky Technology Inc.'s (BKSY) historical performance metrics and pre-populated forecasts.
  • Customizable Parameters: Adjust inputs such as WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
  • Real-Time Insights: Instantly view recalculated intrinsic value for BlackSky Technology Inc. (BKSY).
  • Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential indicators.
  • Designed for Precision: A robust tool tailored for analysts, investors, and financial professionals.

How It Works

  • Download: Obtain the pre-configured Excel file featuring BlackSky Technology Inc.'s (BKSY) financial metrics.
  • Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: Enjoy real-time updates for intrinsic value and NPV calculations as you make changes.
  • Test Scenarios: Generate various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation findings to inform your investment approach.

Why Choose This Calculator for BlackSky Technology Inc. (BKSY)?

  • Designed for Experts: A sophisticated tool utilized by data analysts, financial officers, and industry consultants.
  • Accurate Data: BlackSky’s historical and projected financials are integrated for precise analysis.
  • Flexible Scenario Analysis: Effortlessly model various forecasts and assumptions.
  • Comprehensive Outputs: Instantly computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Detailed instructions walk you through each step of the calculation.

Who Should Use This Product?

  • Investors: Assess BlackSky Technology Inc.'s (BKSY) valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Understand the valuation processes of significant players in the aerospace sector like BlackSky.
  • Consultants: Provide detailed valuation insights and reports for your clients.
  • Students and Educators: Utilize current data to teach and practice valuation strategies.

What the Template Contains

  • Pre-Filled Data: Includes BlackSky Technology Inc.’s 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 BlackSky Technology Inc.’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.