DoubleDown Interactive Co., Ltd. (DDI) 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
DoubleDown Interactive Co., Ltd. (DDI) Bundle
Gain insight into your DoubleDown Interactive Co., Ltd. (DDI) valuation analysis with our powerful DCF Calculator! Preloaded with real (DDI) data, this Excel template enables you to adjust forecasts and assumptions to determine the intrinsic value of DoubleDown Interactive Co., Ltd. with accuracy.
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 | 273.6 | 358.3 | 363.2 | 321.0 | 308.9 | 321.9 | 335.6 | 349.7 | 364.5 | 380.0 |
| Revenue Growth, % | 0 | 30.97 | 1.36 | -11.61 | -3.79 | 4.23 | 4.23 | 4.23 | 4.23 | 4.23 |
| EBITDA | 101.7 | 117.6 | 120.5 | -263.6 | 136.7 | 42.1 | 43.8 | 45.7 | 47.6 | 49.6 |
| EBITDA, % | 37.18 | 32.81 | 33.19 | -82.13 | 44.26 | 13.06 | 13.06 | 13.06 | 13.06 | 13.06 |
| Depreciation | 33.4 | 31.6 | 17.9 | 6.5 | 3.5 | 18.7 | 19.5 | 20.4 | 21.2 | 22.1 |
| Depreciation, % | 12.22 | 8.81 | 4.93 | 2.02 | 1.12 | 5.82 | 5.82 | 5.82 | 5.82 | 5.82 |
| EBIT | 68.3 | 86.0 | 102.7 | -270.1 | 133.3 | 23.3 | 24.3 | 25.3 | 26.4 | 27.5 |
| EBIT, % | 24.96 | 24 | 28.26 | -84.15 | 43.15 | 7.24 | 7.24 | 7.24 | 7.24 | 7.24 |
| Total Cash | 42.4 | 63.2 | 242.1 | 285.2 | 275.0 | 178.8 | 186.3 | 194.2 | 202.4 | 211.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 20.4 | 23.3 | 21.9 | 21.2 | 32.4 | 23.9 | 24.9 | 25.9 | 27.0 | 28.2 |
| Account Receivables, % | 7.44 | 6.5 | 6.02 | 6.6 | 10.48 | 7.41 | 7.41 | 7.41 | 7.41 | 7.41 |
| Inventories | .0 | -20.2 | -84.8 | .0 | .2 | -18.6 | -19.4 | -20.2 | -21.1 | -22.0 |
| Inventories, % | 0 | -5.64 | -23.35 | 0.000000623 | 0.08040723 | -5.78 | -5.78 | -5.78 | -5.78 | -5.78 |
| Accounts Payable | 10.9 | 16.6 | 14.8 | 13.8 | 13.3 | 13.7 | 14.3 | 14.9 | 15.5 | 16.2 |
| Accounts Payable, % | 3.99 | 4.65 | 4.06 | 4.31 | 4.3 | 4.26 | 4.26 | 4.26 | 4.26 | 4.26 |
| Capital Expenditure | -.2 | -.2 | -1.8 | -.3 | -.2 | -.5 | -.5 | -.5 | -.6 | -.6 |
| Capital Expenditure, % | -0.07309674 | -0.06223105 | -0.49807 | -0.08503958 | -0.06410588 | -0.15651 | -0.15651 | -0.15651 | -0.15651 | -0.15651 |
| Tax Rate, % | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 |
| EBITAT | 49.8 | 61.3 | 79.6 | -207.1 | 102.5 | 17.5 | 18.2 | 19.0 | 19.8 | 20.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 73.5 | 115.6 | 159.8 | -285.9 | 93.8 | 63.5 | 37.6 | 39.2 | 40.9 | 42.6 |
| WACC, % | 8.14 | 8.14 | 8.16 | 8.16 | 8.16 | 8.15 | 8.15 | 8.15 | 8.15 | 8.15 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 180.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 43 | |||||||||
| Terminal Value | 706 | |||||||||
| Present Terminal Value | 477 | |||||||||
| Enterprise Value | 658 | |||||||||
| Net Debt | -161 | |||||||||
| Equity Value | 818 | |||||||||
| Diluted Shares Outstanding, MM | 50 | |||||||||
| Equity Value Per Share | 16.51 |
What You Will Receive
- Pre-Filled Financial Model: DoubleDown Interactive's actual data facilitates accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates provide immediate visibility of results as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, allowing for repeated use in detailed forecasting.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for DoubleDown Interactive Co., Ltd. (DDI).
- WACC Calculator: Pre-designed Weighted Average Cost of Capital sheet with adjustable inputs specific to DDI.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit DDI's financial outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to DoubleDown Interactive Co., Ltd. (DDI).
- Interactive Dashboard and Charts: Visual representations provide a summary of key valuation metrics for straightforward analysis.
How It Works
- Download: Obtain the ready-to-use Excel file containing DoubleDown Interactive Co., Ltd.'s (DDI) financial data.
- Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate multiple projections and compare results instantly.
- Make Decisions: Utilize the valuation outcomes to inform your investment strategy.
Why Choose DoubleDown Interactive Co., Ltd. (DDI)?
- Save Time: Skip the lengthy setup – our solutions are ready for immediate use.
- Enhance Accuracy: Our dependable data and algorithms minimize valuation errors.
- Completely Customizable: Adjust our tools to align with your specific strategies and forecasts.
- User-Friendly: Intuitive visuals and outputs simplify the analysis process.
- Endorsed by Professionals: Crafted for experts who prioritize accuracy and functionality.
Who Should Use DoubleDown Interactive Co., Ltd. (DDI)?
- Game Developers: Leverage our platform to create engaging and innovative gaming experiences.
- Investors: Analyze market trends and performance metrics with our comprehensive analytics tools.
- Marketing Professionals: Utilize our resources to enhance user acquisition strategies and campaigns.
- Gaming Enthusiasts: Explore and enjoy a diverse range of casino-style games designed for fun and excitement.
- Educators and Students: Use our games as a case study for interactive learning in game design and business strategies.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled DoubleDown Interactive Co., Ltd. (DDI) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for DoubleDown Interactive Co., Ltd. (DDI).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.