Bandwidth Inc. (BAND) DCF Valuation
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Bandwidth Inc. (BAND) Bundle
Evaluate Bandwidth Inc.'s financial outlook like an expert! This (BAND) DCF Calculator provides pre-filled financial data and full flexibility to modify assumptions such as revenue growth, WACC, margins, and other critical factors that 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 | 232.6 | 343.1 | 490.9 | 573.2 | 601.1 | 769.8 | 985.7 | 1,262.3 | 1,616.4 | 2,069.9 |
| Revenue Growth, % | 0 | 47.52 | 43.07 | 16.75 | 4.88 | 28.06 | 28.06 | 28.06 | 28.06 | 28.06 |
| EBITDA | -3.9 | 8.1 | 34.2 | 62.9 | 32.5 | 37.0 | 47.4 | 60.7 | 77.8 | 99.6 |
| EBITDA, % | -1.67 | 2.36 | 6.97 | 10.98 | 5.41 | 4.81 | 4.81 | 4.81 | 4.81 | 4.81 |
| Depreciation | 13.8 | 21.6 | 42.4 | 42.6 | 41.7 | 54.2 | 69.5 | 89.0 | 113.9 | 145.9 |
| Depreciation, % | 5.94 | 6.3 | 8.63 | 7.43 | 6.94 | 7.05 | 7.05 | 7.05 | 7.05 | 7.05 |
| EBIT | -17.7 | -13.5 | -8.1 | 20.4 | -9.2 | -17.2 | -22.0 | -28.2 | -36.1 | -46.3 |
| EBIT, % | -7.61 | -3.94 | -1.66 | 3.55 | -1.53 | -2.23 | -2.23 | -2.23 | -2.23 | -2.23 |
| Total Cash | 185.0 | 112.2 | 331.5 | 184.9 | 153.5 | 365.7 | 468.3 | 599.7 | 767.9 | 983.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 30.2 | 55.2 | 61.6 | 74.5 | 78.2 | 104.1 | 133.3 | 170.7 | 218.6 | 279.9 |
| Account Receivables, % | 12.98 | 16.1 | 12.54 | 12.99 | 13 | 13.52 | 13.52 | 13.52 | 13.52 | 13.52 |
| Inventories | .0 | -40.0 | .0 | 4.5 | .0 | -16.7 | -21.4 | -27.4 | -35.1 | -45.0 |
| Inventories, % | 0 | -11.66 | 0 | 0.79333 | 0 | -2.17 | -2.17 | -2.17 | -2.17 | -2.17 |
| Accounts Payable | 4.2 | 11.7 | 9.1 | 26.8 | 34.2 | 26.8 | 34.3 | 44.0 | 56.3 | 72.1 |
| Accounts Payable, % | 1.8 | 3.4 | 1.86 | 4.67 | 5.69 | 3.48 | 3.48 | 3.48 | 3.48 | 3.48 |
| Capital Expenditure | -25.8 | -14.6 | -54.6 | -64.1 | -19.9 | -63.0 | -80.7 | -103.4 | -132.4 | -169.5 |
| Capital Expenditure, % | -11.07 | -4.25 | -11.13 | -11.18 | -3.31 | -8.19 | -8.19 | -8.19 | -8.19 | -8.19 |
| Tax Rate, % | 15.33 | 15.33 | 15.33 | 15.33 | 15.33 | 15.33 | 15.33 | 15.33 | 15.33 | 15.33 |
| EBITAT | 2.9 | -20.5 | -7.1 | 23.0 | -7.8 | -12.8 | -16.4 | -21.0 | -26.9 | -34.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -35.1 | 8.9 | -68.3 | 1.7 | 22.4 | -38.2 | -44.7 | -57.2 | -73.2 | -93.8 |
| WACC, % | 4.69 | 7.33 | 7 | 7.33 | 6.92 | 6.65 | 6.65 | 6.65 | 6.65 | 6.65 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -246.8 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -98 | |||||||||
| Terminal Value | -3,675 | |||||||||
| Present Terminal Value | -2,663 | |||||||||
| Enterprise Value | -2,910 | |||||||||
| Net Debt | 513 | |||||||||
| Equity Value | -3,422 | |||||||||
| Diluted Shares Outstanding, MM | 26 | |||||||||
| Equity Value Per Share | -133.62 |
What You Will Get
- Accurate BAND Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess Bandwidth Inc.’s future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Customizable Usage Metrics: Adjust key inputs such as call volume, pricing models, and operational costs.
- Instant Usage Valuation: Provides immediate calculations for service value, ROI, and other essential metrics.
- High-Precision Analytics: Leverages Bandwidth Inc.’s (BAND) actual performance data for accurate valuation results.
- Effortless Scenario Testing: Easily evaluate various assumptions and assess their impacts on outcomes.
- Efficiency Booster: Skip the complexities of building intricate analysis frameworks from the ground up.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Bandwidth Inc.'s (BAND) preloaded data.
- 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
- 3. View Results Immediately: The DCF model automatically calculates intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Present with Assurance: Share professional valuation insights to back your strategic decisions.
Why Choose This Calculator for Bandwidth Inc. (BAND)?
- User-Friendly Interface: Crafted for both novices and seasoned analysts.
- Customizable Inputs: Adjust parameters effortlessly to suit your evaluation needs.
- Real-Time Adjustments: Monitor immediate changes to Bandwidth Inc.'s valuation as you tweak inputs.
- Preloaded Data: Comes with Bandwidth Inc.'s actual financial metrics for swift assessments.
- Relied Upon by Experts: A preferred tool among investors and analysts for making strategic decisions.
Who Should Use This Product?
- Investors: Evaluate Bandwidth Inc.'s (BAND) performance and make informed trading decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for Bandwidth Inc. (BAND).
- Startup Founders: Understand the valuation strategies of leading tech companies like Bandwidth Inc. (BAND).
- Consultants: Provide comprehensive valuation analyses and reports for clients interested in Bandwidth Inc. (BAND).
- Students and Educators: Utilize current data on Bandwidth Inc. (BAND) to practice and teach valuation principles.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Bandwidth Inc. (BAND) 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 Bandwidth Inc. (BAND).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.