Agora, Inc. (API) DCF Valuation

Agora, Inc. (API) 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

Agora, Inc. (API) 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:

Simplify Agora, Inc. (API) valuation with this customizable DCF Calculator! Featuring real Agora, Inc. (API) financials and adjustable forecast inputs, you can test scenarios and uncover Agora, Inc. (API) fair value in minutes.


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 64.4 133.6 168.0 160.7 141.5 180.3 229.6 292.5 372.6 474.6
Revenue Growth, % 0 107.31 25.77 -4.35 -11.91 27.38 27.38 27.38 27.38 27.38
EBITDA -4.2 -.7 -61.6 -104.1 -78.3 -59.1 -75.3 -95.9 -122.1 -155.5
EBITDA, % -6.55 -0.5473 -36.69 -64.78 -55.3 -32.77 -32.77 -32.77 -32.77 -32.77
Depreciation 1.9 4.5 10.2 15.9 8.5 10.2 13.0 16.5 21.0 26.8
Depreciation, % 2.9 3.34 6.08 9.89 5.99 5.64 5.64 5.64 5.64 5.64
EBIT -6.1 -5.2 -71.8 -120.0 -86.7 -69.3 -88.2 -112.4 -143.1 -182.3
EBIT, % -9.45 -3.89 -42.77 -74.66 -61.29 -38.41 -38.41 -38.41 -38.41 -38.41
Total Cash 105.6 635.4 755.3 427.7 216.7 180.3 229.6 292.5 372.6 474.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 17.0 27.8 33.6 38.6 40.6
Account Receivables, % 26.42 20.84 19.99 23.99 28.67
Inventories .5 .0 .0 17.0 .3 4.2 5.3 6.8 8.6 11.0
Inventories, % 0.77508 0.000000749 0 10.58 0.19783 2.31 2.31 2.31 2.31 2.31
Accounts Payable 4.1 7.7 5.3 10.1 13.0 11.1 14.1 18.0 22.9 29.2
Accounts Payable, % 6.35 5.78 3.16 6.29 9.18 6.15 6.15 6.15 6.15 6.15
Capital Expenditure -4.8 -12.9 -12.5 -209.9 -16.8 -49.2 -62.7 -79.8 -101.7 -129.5
Capital Expenditure, % -7.45 -9.64 -7.43 -130.62 -11.9 -27.29 -27.29 -27.29 -27.29 -27.29
Tax Rate, % -0.52209 -0.52209 -0.52209 -0.52209 -0.52209 -0.52209 -0.52209 -0.52209 -0.52209 -0.52209
EBITAT -7.0 -6.3 -72.7 -120.6 -87.2 -69.3 -88.2 -112.4 -143.1 -182.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -23.4 -21.4 -83.1 -331.8 -78.0 -116.7 -147.9 -188.3 -239.9 -305.6
WACC, % 5.36 5.36 5.36 5.36 5.36 5.36 5.36 5.36 5.36 5.36
PV UFCF
SUM PV UFCF -835.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -312
Terminal Value -9,270
Present Terminal Value -7,139
Enterprise Value -7,974
Net Debt -22
Equity Value -7,953
Diluted Shares Outstanding, MM 100
Equity Value Per Share -79.85

What You Will Get

  • Real API Financial Data: Pre-filled with Agora, Inc.'s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Agora, Inc.'s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Historical Data: Agora, Inc.'s (API) past financial statements and pre-filled projections.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Valuation: Observe Agora, Inc.'s (API) intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard charts showcase valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool for analysts, investors, and finance professionals.

How It Works

  1. Download the Template: Get instant access to the Excel-based Agora, Inc. (API) DCF Calculator.
  2. Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically updates Agora, Inc.'s (API) intrinsic value.
  4. Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
  5. Analyze and Decide: Use the results to guide your investment or financial analysis.

Why Choose This Calculator for Agora, Inc. (API)?

  • All-in-One Solution: Combines DCF, WACC, and various financial ratio analyses tailored for Agora, Inc. (API).
  • Flexible Parameters: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Agora, Inc. (API)’s intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for precise calculations.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business consultants focusing on Agora, Inc. (API).

Who Should Use Agora, Inc. (API)?

  • Developers: Enhance your applications with seamless real-time communication features.
  • Business Owners: Improve customer engagement through interactive video and voice capabilities.
  • Content Creators: Utilize Agora's tools to elevate your live streaming and broadcasting experience.
  • Marketers: Leverage advanced analytics to optimize user interaction and campaign effectiveness.
  • Educators: Implement engaging remote learning solutions that facilitate collaboration and communication.

What the Template Contains

  • Pre-Filled DCF Model: Agora, Inc.’s (API) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Agora, Inc.’s (API) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

Es wurden keine passenden Produkte gefunden.