Brightcove Inc. (BCOV) 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
Brightcove Inc. (BCOV) Bundle
Explore Brightcove Inc.'s (BCOV) financial prospects with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and expenses to determine Brightcove Inc.'s (BCOV) intrinsic value and enhance your investment approach.
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 | 184.5 | 197.4 | 211.1 | 211.0 | 201.2 | 205.8 | 210.6 | 215.5 | 220.5 | 225.6 |
| Revenue Growth, % | 0 | 6.99 | 6.96 | -0.04026661 | -4.65 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 |
| EBITDA | -12.9 | 3.5 | 14.5 | 1.7 | -5.2 | -.1 | -.1 | -.1 | -.1 | -.1 |
| EBITDA, % | -7 | 1.77 | 6.88 | 0.78291 | -2.56 | -0.02688172 | -0.02688172 | -0.02688172 | -0.02688172 | -0.02688172 |
| Depreciation | 8.4 | 8.7 | 8.3 | 10.7 | 16.5 | 10.8 | 11.0 | 11.3 | 11.6 | 11.8 |
| Depreciation, % | 4.57 | 4.41 | 3.94 | 5.08 | 8.22 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 |
| EBIT | -21.3 | -5.2 | 6.2 | -9.1 | -21.7 | -10.8 | -11.1 | -11.4 | -11.6 | -11.9 |
| EBIT, % | -11.57 | -2.63 | 2.94 | -4.3 | -10.78 | -5.27 | -5.27 | -5.27 | -5.27 | -5.27 |
| Total Cash | 22.8 | 37.5 | 45.7 | 31.9 | 18.6 | 31.8 | 32.6 | 33.3 | 34.1 | 34.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 31.2 | 29.3 | 29.9 | 26.0 | 33.5 | 30.8 | 31.5 | 32.3 | 33.0 | 33.8 |
| Account Receivables, % | 16.9 | 14.85 | 14.15 | 12.32 | 16.63 | 14.97 | 14.97 | 14.97 | 14.97 | 14.97 |
| Inventories | 5.2 | 5.8 | 7.8 | 8.7 | .0 | 5.6 | 5.7 | 5.8 | 6.0 | 6.1 |
| Inventories, % | 2.8 | 2.92 | 3.69 | 4.12 | 0 | 2.71 | 2.71 | 2.71 | 2.71 | 2.71 |
| Accounts Payable | 9.9 | 10.5 | 11.0 | 11.3 | 14.4 | 11.7 | 12.0 | 12.3 | 12.5 | 12.8 |
| Accounts Payable, % | 5.38 | 5.3 | 5.23 | 5.37 | 7.17 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 |
| Capital Expenditure | -7.3 | -8.7 | -10.8 | -24.6 | -15.7 | -13.6 | -13.9 | -14.2 | -14.5 | -14.9 |
| Capital Expenditure, % | -3.95 | -4.42 | -5.14 | -11.64 | -7.78 | -6.58 | -6.58 | -6.58 | -6.58 | -6.58 |
| Tax Rate, % | -5.36 | -5.36 | -5.36 | -5.36 | -5.36 | -5.36 | -5.36 | -5.36 | -5.36 | -5.36 |
| EBITAT | -21.9 | -5.8 | 5.4 | -9.0 | -22.9 | -10.6 | -10.8 | -11.0 | -11.3 | -11.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -47.2 | -4.0 | .9 | -19.6 | -17.6 | -19.0 | -14.2 | -14.5 | -14.9 | -15.2 |
| WACC, % | 7.6 | 7.6 | 7.54 | 7.59 | 7.6 | 7.58 | 7.58 | 7.58 | 7.58 | 7.58 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -63.2 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -16 | |||||||||
| Terminal Value | -441 | |||||||||
| Present Terminal Value | -306 | |||||||||
| Enterprise Value | -369 | |||||||||
| Net Debt | 3 | |||||||||
| Equity Value | -373 | |||||||||
| Diluted Shares Outstanding, MM | 43 | |||||||||
| Equity Value Per Share | -8.64 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real BCOV financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the highlighted cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effect of your inputs on Brightcove's valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Customizable Revenue Inputs: Adjust essential variables such as subscriber growth, churn rates, and advertising revenue.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional metrics at the click of a button.
- High-Precision Estimates: Leverages Brightcove Inc.'s (BCOV) actual financial data for accurate valuation results.
- Effortless Scenario Analysis: Explore various scenarios and evaluate outcomes with ease.
- Efficiency Booster: Streamline your workflow by avoiding the complexities of creating detailed valuation models from the ground up.
How It Works
- Download: Access the ready-to-use Excel file containing Brightcove Inc.'s (BCOV) financial data.
- Customize: Adjust forecasts, including revenue growth, EBITDA %, and WACC specific to Brightcove Inc. (BCOV).
- Update Automatically: The intrinsic value and NPV calculations for Brightcove Inc. (BCOV) refresh in real-time.
- Test Scenarios: Create various projections for Brightcove Inc. (BCOV) and compare outcomes instantly.
- Make Decisions: Utilize the valuation results of Brightcove Inc. (BCOV) to inform your investment strategy.
Why Choose the Brightcove Inc. (BCOV) Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio assessments in a single interface.
- Flexible Parameters: Modify highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Brightcove’s intrinsic value and Net Present Value.
- Preloaded Information: Historical and projected data provide reliable starting points.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants.
Who Should Use Brightcove Inc. (BCOV)?
- Content Creators: Enhance your video marketing strategy with advanced streaming solutions.
- Digital Marketers: Leverage analytics to optimize viewer engagement and campaign performance.
- Media Companies: Seamlessly integrate video content across platforms for broader reach.
- Business Leaders: Utilize Brightcove's tools to drive brand visibility and customer interaction.
- Educators and Trainers: Implement video learning solutions to enrich educational experiences.
What the Template Contains
- Historical Data: Includes Brightcove Inc.'s (BCOV) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Brightcove Inc.'s (BCOV) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital specific to Brightcove Inc. (BCOV).
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions for Brightcove Inc. (BCOV).
- Quarterly and Annual Statements: A complete breakdown of Brightcove Inc.'s (BCOV) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically for Brightcove Inc. (BCOV).