Similarweb Ltd. (SMWB) DCF Valuation

Similarweb Ltd. (SMWB) 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

Similarweb Ltd. (SMWB) 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:

Gain mastery over your Similarweb Ltd. (SMWB) valuation analysis with our cutting-edge DCF Calculator! Equipped with real SMWB data, this Excel template enables you to adjust forecasts and assumptions to accurately determine Similarweb Ltd.'s intrinsic value.


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 70.6 93.5 137.7 193.2 218.0 290.4 386.9 515.5 686.7 914.9
Revenue Growth, % 0 32.44 47.26 40.36 12.83 33.22 33.22 33.22 33.22 33.22
EBITDA -14.3 -17.7 -62.9 -77.3 -18.5 -77.5 -103.3 -137.6 -183.3 -244.2
EBITDA, % -20.31 -18.94 -45.72 -39.99 -8.51 -26.69 -26.69 -26.69 -26.69 -26.69
Depreciation 4.7 6.5 10.4 20.2 10.3 21.1 28.1 37.5 49.9 66.5
Depreciation, % 6.69 6.95 7.53 10.47 4.71 7.27 7.27 7.27 7.27 7.27
EBIT -19.1 -24.2 -73.3 -97.5 -28.8 -98.6 -131.4 -175.1 -233.2 -310.7
EBIT, % -26.99 -25.89 -53.25 -50.46 -13.21 -33.96 -33.96 -33.96 -33.96 -33.96
Total Cash 7.5 53.9 128.9 77.8 71.7 136.6 181.9 242.4 322.9 430.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 19.2 25.7 31.0 38.1 49.3
Account Receivables, % 27.21 27.54 22.53 19.74 22.61
Inventories 6.0 8.2 27.2 19.6 .0 27.3 36.4 48.5 64.6 86.1
Inventories, % 8.43 8.73 19.76 10.14 0.000000459 9.41 9.41 9.41 9.41 9.41
Accounts Payable 3.1 4.3 11.3 7.1 8.4 14.4 19.2 25.5 34.0 45.3
Accounts Payable, % 4.33 4.65 8.21 3.7 3.86 4.95 4.95 4.95 4.95 4.95
Capital Expenditure -1.8 -1.1 -3.1 -31.2 -2.4 -13.5 -18.0 -24.0 -31.9 -42.6
Capital Expenditure, % -2.56 -1.21 -2.26 -16.13 -1.09 -4.65 -4.65 -4.65 -4.65 -4.65
Tax Rate, % -5.41 -5.41 -5.41 -5.41 -5.41 -5.41 -5.41 -5.41 -5.41 -5.41
EBITAT -19.6 -24.9 -74.4 -98.1 -30.4 -98.6 -131.4 -175.1 -233.2 -310.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -38.8 -27.0 -84.5 -112.7 -12.8 -132.6 -148.7 -198.1 -263.9 -351.5
WACC, % 8.18 8.18 8.18 8.18 8.18 8.18 8.18 8.18 8.18 8.18
PV UFCF
SUM PV UFCF -836.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -359
Terminal Value -5,806
Present Terminal Value -3,919
Enterprise Value -4,755
Net Debt -4
Equity Value -4,751
Diluted Shares Outstanding, MM 78
Equity Value Per Share -61.11

What You Will Get

  • Editable Forecast Inputs: Seamlessly adjust assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Similarweb Ltd.'s (SMWB) financial data pre-loaded to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model tailored to fit your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive Web Analytics Tool: Provides in-depth insights into website traffic and engagement metrics.
  • Market Intelligence Dashboard: Pre-configured dashboard for tracking competitors and industry trends.
  • Customizable Data Reports: Tailor reports to focus on specific metrics like traffic sources and audience demographics.
  • Integrated SEO Tools: Evaluate SEO performance with built-in tools for keyword analysis and ranking.
  • Visual Data Representations: Dynamic charts and graphs to easily interpret key performance indicators.

How It Works

  • Download: Obtain the ready-to-use Excel file featuring Similarweb Ltd.'s (SMWB) financial data.
  • Customize: Modify forecasts, including traffic growth, revenue estimates, and market share percentages.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment approach.

Why Choose This Calculator for Similarweb Ltd. (SMWB)?

  • Accurate Data: Up-to-date Similarweb financials provide trustworthy valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Built-in calculations save you from starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the digital analytics space.
  • User-Friendly: Easy-to-navigate design and clear instructions cater to users of all experience levels.

Who Should Use Similarweb Ltd. (SMWB)?

  • Digital Marketers: Leverage insights to enhance your online strategies and campaign performance.
  • Business Analysts: Utilize comprehensive data analytics to inform decision-making and competitive analysis.
  • Consultants: Easily customize reports for clients using robust market intelligence tools.
  • Entrepreneurs: Gain a deeper understanding of market trends to navigate your business growth effectively.
  • Researchers and Students: Access valuable resources for projects and studies in digital marketing and analytics.

What the Template Contains

  • Pre-Filled DCF Model: Similarweb Ltd.'s (SMWB) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Similarweb Ltd.'s (SMWB) 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.