WideOpenWest, Inc. (WOW) DCF Valuation

WideOpenWest, Inc. (WOW) 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

WideOpenWest, Inc. (WOW) 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 WideOpenWest, Inc. (WOW) with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes affect WideOpenWest, Inc. (WOW) valuation – all within a single Excel template.


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 1,145.8 1,148.4 725.7 704.9 686.7 697.0 707.5 718.2 729.0 739.9
Revenue Growth, % 0 0.22692 -36.81 -2.87 -2.58 1.5 1.5 1.5 1.5 1.5
EBITDA 372.4 221.7 174.1 209.6 -103.3 126.1 128.0 130.0 131.9 133.9
EBITDA, % 32.5 19.31 23.99 29.73 -15.04 18.1 18.1 18.1 18.1 18.1
Depreciation 206.2 157.5 179.3 193.7 209.4 159.5 161.9 164.3 166.8 169.3
Depreciation, % 18 13.71 24.71 27.48 30.49 22.88 22.88 22.88 22.88 22.88
EBIT 166.2 64.2 -5.2 15.9 -312.7 -33.3 -33.8 -34.3 -34.8 -35.4
EBIT, % 14.51 5.59 -0.71655 2.26 -45.54 -4.78 -4.78 -4.78 -4.78 -4.78
Total Cash 21.0 12.4 193.2 31.0 23.4 52.1 52.8 53.6 54.4 55.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 65.8 44.4 58.1 52.1 48.3
Account Receivables, % 5.74 3.87 8.01 7.39 7.03
Inventories .0 .0 .0 -12.2 .0 -2.4 -2.4 -2.5 -2.5 -2.6
Inventories, % 0 0 0 -1.73 0 -0.34615 -0.34615 -0.34615 -0.34615 -0.34615
Accounts Payable 47.1 32.4 50.3 46.1 59.5 40.5 41.1 41.8 42.4 43.0
Accounts Payable, % 4.11 2.82 6.93 6.54 8.66 5.81 5.81 5.81 5.81 5.81
Capital Expenditure -247.5 -234.1 -207.7 -167.2 -268.9 -186.1 -188.9 -191.7 -194.6 -197.5
Capital Expenditure, % -21.6 -20.38 -28.62 -23.72 -39.16 -26.7 -26.7 -26.7 -26.7 -26.7
Tax Rate, % 25.04 25.04 25.04 25.04 25.04 25.04 25.04 25.04 25.04 25.04
EBITAT 159.6 41.6 -4.3 1.7 -234.4 -22.0 -22.3 -22.7 -23.0 -23.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 99.6 -28.3 -28.5 42.2 -288.9 -61.5 -49.4 -50.1 -50.9 -51.6
WACC, % 8.39 6.73 7.71 3.88 7.27 6.8 6.8 6.8 6.8 6.8
PV UFCF
SUM PV UFCF -218.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -53
Terminal Value -1,098
Present Terminal Value -791
Enterprise Value -1,009
Net Debt 933
Equity Value -1,942
Diluted Shares Outstanding, MM 82
Equity Value Per Share -23.80

What You Will Receive

  • Pre-Filled Financial Model: WOW’s actual data allows for accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
  • Instant Calculations: Real-time updates ensure you see results as adjustments are made.
  • Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • 🔍 Real-Life WOW Financials: Pre-filled historical and projected data for WideOpenWest, Inc. (WOW).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate WideOpenWest’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize WideOpenWest’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review WideOpenWest, Inc.'s (WOW) pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment decisions.

Why Choose This Calculator for WideOpenWest, Inc. (WOW)?

  • Accurate Data: Real WideOpenWest financials provide dependable valuation results.
  • Customizable: Modify key parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-built calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants.
  • User-Friendly: Intuitive design and step-by-step guidance ensure ease of use for everyone.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessments of WideOpenWest, Inc. (WOW).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in WideOpenWest, Inc. (WOW) stock.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Telecom Enthusiasts: Gain insights into how telecommunications companies like WideOpenWest, Inc. (WOW) are valued in the market.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations for WideOpenWest, Inc. (WOW).
  • Real-World Data: Historical and projected financials for WideOpenWest, Inc. (WOW) preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into WideOpenWest, Inc. (WOW).
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to WideOpenWest, Inc. (WOW).
  • Dashboard with Visual Outputs: Interactive charts and tables providing clear, actionable results for WideOpenWest, Inc. (WOW).

No products were found matching.