Weibo Corporation (WB) DCF Valuation

Weibo Corporation (WB) 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

Weibo Corporation (WB) 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:

Engineered for accuracy, our (WB) DCF Calculator enables you to evaluate Weibo Corporation's valuation using real-world financial data, offering complete flexibility to modify all essential parameters for enhanced 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 1,766.9 1,689.9 2,257.1 1,836.3 1,759.8 1,788.0 1,816.6 1,845.6 1,875.1 1,905.1
Revenue Growth, % 0 -4.36 33.56 -18.64 -4.17 1.6 1.6 1.6 1.6 1.6
EBITDA 675.1 459.0 668.7 289.9 714.5 541.3 550.0 558.8 567.7 576.8
EBITDA, % 38.21 27.16 29.63 15.79 40.6 30.28 30.28 30.28 30.28 30.28
Depreciation 29.6 36.1 61.2 66.2 91.6 54.8 55.7 56.6 57.5 58.4
Depreciation, % 1.67 2.14 2.71 3.6 5.21 3.07 3.07 3.07 3.07 3.07
EBIT 645.5 422.9 607.5 223.8 622.9 486.5 494.3 502.2 510.2 518.4
EBIT, % 36.53 25.03 26.92 12.18 35.39 27.21 27.21 27.21 27.21 27.21
Total Cash 2,404.2 3,496.9 3,134.8 3,171.2 3,225.7 1,788.0 1,816.6 1,845.6 1,875.1 1,905.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 807.1 1,241.9 1,577.1 502.4 1,169.1
Account Receivables, % 45.68 73.49 69.87 27.36 66.43
Inventories .0 .0 .0 .0 14.2 2.9 2.9 3.0 3.0 3.1
Inventories, % 0 0 0.0000000443 0.0000000545 0.80633 0.16127 0.16127 0.16127 0.16127 0.16127
Accounts Payable 126.2 149.5 197.6 161.0 161.5 152.7 155.1 157.6 160.1 162.7
Accounts Payable, % 7.15 8.85 8.76 8.77 9.18 8.54 8.54 8.54 8.54 8.54
Capital Expenditure -21.7 -34.8 -167.6 -196.7 -36.8 -84.1 -85.5 -86.8 -88.2 -89.6
Capital Expenditure, % -1.23 -2.06 -7.43 -10.71 -2.09 -4.7 -4.7 -4.7 -4.7 -4.7
Tax Rate, % 31.86 31.86 31.86 31.86 31.86 31.86 31.86 31.86 31.86 31.86
EBITAT 530.1 352.5 472.5 149.5 424.4 368.0 373.9 379.8 385.9 392.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -142.9 -57.8 79.1 1,056.9 -201.1 498.9 330.3 335.6 341.0 346.4
WACC, % 4.57 4.6 4.47 4.21 4.24 4.42 4.42 4.42 4.42 4.42
PV UFCF
SUM PV UFCF 1,641.4
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 360
Terminal Value 85,828
Present Terminal Value 69,137
Enterprise Value 70,779
Net Debt 121
Equity Value 70,658
Diluted Shares Outstanding, MM 240
Equity Value Per Share 294.44

What You Will Receive

  • Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-loaded real Weibo Corporation (WB) financials.
  • Authentic Data: Access to historical figures and future projections (displayed in the highlighted cells).
  • Flexible Forecasting: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect Weibo Corporation's (WB) valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for simplicity and ease of navigation, complete with step-by-step guidance.

Key Features

  • Pre-Loaded Data: Weibo Corporation’s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: Observe Weibo Corporation’s intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts showcase valuation results and key metrics.
  • Built for Accuracy: A professional tool for analysts, investors, and finance experts.

How It Works

  • Step 1: Download the prebuilt Excel template with Weibo Corporation’s (WB) data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Weibo Corporation’s (WB) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose Weibo Corporation (WB)?

  • Save Time: Quickly access a comprehensive platform without the hassle of building from the ground up.
  • Enhance Accuracy: Utilize trustworthy data and algorithms to minimize valuation discrepancies.
  • Fully Customizable: Adjust the platform to align with your specific insights and forecasts.
  • User-Friendly Interface: Intuitive visuals and outputs simplify data interpretation.
  • Preferred by Professionals: Crafted for experts who demand both reliability and ease of use.

Who Should Use Weibo Corporation (WB)?

  • Social Media Marketers: Leverage the platform to enhance brand visibility and engage with a vast audience.
  • Content Creators: Utilize Weibo's tools to reach and grow your follower base effectively.
  • Businesses: Quickly adapt Weibo's features for targeted advertising and customer interaction.
  • Researchers: Analyze user trends and behaviors to inform studies on social media impact.
  • Students and Educators: Explore social media dynamics and digital communication strategies in academic settings.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations for Weibo Corporation (WB).
  • Real-World Data: Weibo’s historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
  • Financial Statements: Full annual and quarterly breakdowns for deeper insights into Weibo Corporation (WB).
  • Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to Weibo Corporation (WB).
  • Dashboard with Visual Outputs: Charts and tables for clear, actionable results related to Weibo Corporation (WB).

No products were found matching.