Appian Corporation (APPN) 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
Appian Corporation (APPN) Bundle
Evaluate Appian Corporation's (APPN) financial outlook like an expert! This (APPN) DCF Calculator provides pre-filled financial data and the flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your 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 | 260.4 | 304.6 | 369.3 | 468.0 | 545.4 | 656.5 | 790.2 | 951.2 | 1,145.0 | 1,378.3 |
| Revenue Growth, % | 0 | 16.99 | 21.24 | 26.74 | 16.53 | 20.37 | 20.37 | 20.37 | 20.37 | 20.37 |
| EBITDA | -44.8 | -26.3 | -81.7 | -141.3 | -80.9 | -122.1 | -147.0 | -176.9 | -212.9 | -256.3 |
| EBITDA, % | -17.2 | -8.62 | -22.14 | -30.18 | -14.83 | -18.6 | -18.6 | -18.6 | -18.6 | -18.6 |
| Depreciation | 4.7 | 5.9 | 5.7 | 7.3 | 9.5 | 11.3 | 13.6 | 16.3 | 19.7 | 23.7 |
| Depreciation, % | 1.82 | 1.92 | 1.56 | 1.56 | 1.74 | 1.72 | 1.72 | 1.72 | 1.72 | 1.72 |
| EBIT | -49.5 | -32.1 | -87.5 | -148.6 | -90.4 | -133.4 | -160.5 | -193.2 | -232.6 | -280.0 |
| EBIT, % | -19.02 | -10.54 | -23.69 | -31.74 | -16.57 | -20.32 | -20.32 | -20.32 | -20.32 | -20.32 |
| Total Cash | 159.8 | 222.3 | 156.0 | 196.0 | 159.0 | 325.1 | 391.3 | 471.1 | 567.1 | 682.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 70.4 | 97.3 | 130.0 | 166.0 | 171.6 | 211.5 | 254.6 | 306.5 | 369.0 | 444.1 |
| Account Receivables, % | 27.04 | 31.94 | 35.22 | 35.46 | 31.46 | 32.22 | 32.22 | 32.22 | 32.22 | 32.22 |
| Inventories | .0 | .0 | .0 | 32.4 | .0 | 9.1 | 11.0 | 13.2 | 15.9 | 19.1 |
| Inventories, % | 0 | 0 | 0 | 6.93 | 0 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 |
| Accounts Payable | 5.2 | 3.0 | 5.8 | 8.0 | 6.2 | 9.7 | 11.7 | 14.0 | 16.9 | 20.3 |
| Accounts Payable, % | 2.01 | 0.97415 | 1.56 | 1.71 | 1.13 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 |
| Capital Expenditure | -32.4 | -1.3 | -6.1 | -9.1 | -9.6 | -23.9 | -28.8 | -34.7 | -41.7 | -50.2 |
| Capital Expenditure, % | -12.45 | -0.41074 | -1.64 | -1.94 | -1.77 | -3.64 | -3.64 | -3.64 | -3.64 | -3.64 |
| Tax Rate, % | -2.96 | -2.96 | -2.96 | -2.96 | -2.96 | -2.96 | -2.96 | -2.96 | -2.96 | -2.96 |
| EBITAT | -50.3 | -33.0 | -88.3 | -149.2 | -93.0 | -133.4 | -160.5 | -193.2 | -232.6 | -280.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -143.2 | -57.5 | -118.6 | -217.2 | -68.2 | -191.6 | -218.7 | -263.3 | -316.9 | -381.5 |
| WACC, % | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -969.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -389 | |||||||||
| Terminal Value | -4,184 | |||||||||
| Present Terminal Value | -2,450 | |||||||||
| Enterprise Value | -3,419 | |||||||||
| Net Debt | 128 | |||||||||
| Equity Value | -3,547 | |||||||||
| Diluted Shares Outstanding, MM | 73 | |||||||||
| Equity Value Per Share | -48.53 |
What You Will Receive
- Adjustable Forecast Parameters: Effortlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Industry-Specific Data: Appian Corporation’s financial information pre-loaded to facilitate your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Tailored and Professional: A refined Excel model that customizes to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive Financial Data: Gain access to precise historical data and future forecasts for Appian Corporation (APPN).
- Adjustable Forecast Variables: Modify the highlighted cells for key metrics like WACC, growth rates, and profit margins.
- Real-Time Analytics: Instant updates to DCF, Net Present Value (NPV), and cash flow evaluations.
- Interactive Dashboard: User-friendly charts and summaries to help you visualize your valuation insights.
- Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Download: Obtain the ready-to-use Excel file containing Appian Corporation's (APPN) financial data.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare results.
- Make Decisions: Utilize the valuation outcomes to inform your investment approach.
Why Choose This Calculator for Appian Corporation (APPN)?
- Comprehensive Tool: Offers DCF, WACC, and financial ratio analyses tailored for Appian Corporation.
- Customizable Inputs: Modify yellow-highlighted cells to explore different scenarios specific to Appian Corporation.
- Detailed Insights: Automatically computes Appian Corporation’s intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on Appian Corporation.
Who Should Use This Product?
- Finance Students: Discover valuation methodologies and apply them with real-time data for Appian Corporation (APPN).
- Academics: Integrate industry-standard models into your teaching or research focused on Appian Corporation (APPN).
- Investors: Evaluate your investment strategies and assess valuation results for Appian Corporation (APPN).
- Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model tailored for Appian Corporation (APPN).
- Small Business Owners: Understand the analytical approaches used for large tech companies like Appian Corporation (APPN).
What the Template Contains
- Pre-Filled DCF Model: Appian Corporation’s (APPN) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Appian Corporation’s (APPN) 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.