JFrog Ltd. (FROG) DCF Valuation

JFrog Ltd. (FROG) 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

JFrog Ltd. (FROG) 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:

Designed for accuracy, our (FROG) DCF Calculator empowers you to assess JFrog Ltd. valuation using real-world financial data, providing complete flexibility to modify all key parameters for improved 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 104.7 150.8 206.7 280.0 349.9 473.7 641.2 868.1 1,175.1 1,590.8
Revenue Growth, % 0 44.03 37.03 35.49 24.94 35.38 35.38 35.38 35.38 35.38
EBITDA -4.1 -10.5 -59.6 -75.2 -60.2 -79.4 -107.5 -145.6 -197.0 -266.7
EBITDA, % -3.94 -6.98 -28.85 -26.85 -17.22 -16.77 -16.77 -16.77 -16.77 -16.77
Depreciation 2.8 3.7 14.9 22.0 15.3 23.2 31.5 42.6 57.7 78.0
Depreciation, % 2.68 2.43 7.19 7.86 4.37 4.91 4.91 4.91 4.91 4.91
EBIT -6.9 -14.2 -74.5 -97.2 -75.5 -102.7 -139.0 -188.1 -254.7 -344.8
EBIT, % -6.62 -9.41 -36.03 -34.71 -21.59 -21.67 -21.67 -21.67 -21.67 -21.67
Total Cash 166.5 598.1 421.1 443.2 545.0 473.7 641.2 868.1 1,175.1 1,590.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 24.7 37.0 50.5 62.1 76.4
Account Receivables, % 23.62 24.56 24.43 22.18 21.85
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.000000955 0.000000663 0 0 0 0.000000324 0.000000324 0.000000324 0.000000324 0.000000324
Accounts Payable 5.0 9.9 10.9 14.9 17.0 25.3 34.3 46.4 62.9 85.1
Accounts Payable, % 4.77 6.57 5.26 5.31 4.85 5.35 5.35 5.35 5.35 5.35
Capital Expenditure -1.8 -3.5 -4.8 -4.6 -2.0 -8.2 -11.0 -15.0 -20.2 -27.4
Capital Expenditure, % -1.72 -2.34 -2.34 -1.65 -0.56647 -1.72 -1.72 -1.72 -1.72 -1.72
Tax Rate, % -12.36 -12.36 -12.36 -12.36 -12.36 -12.36 -12.36 -12.36 -12.36 -12.36
EBITAT -9.9 -11.0 -70.7 -103.4 -84.9 -97.0 -131.3 -177.7 -240.6 -325.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -28.7 -18.2 -73.2 -93.7 -83.8 -107.6 -141.0 -190.9 -258.4 -349.8
WACC, % 8.82 8.81 8.82 8.82 8.82 8.82 8.82 8.82 8.82 8.82
PV UFCF
SUM PV UFCF -779.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -357
Terminal Value -5,235
Present Terminal Value -3,432
Enterprise Value -4,211
Net Debt -63
Equity Value -4,149
Diluted Shares Outstanding, MM 103
Equity Value Per Share -40.16

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real JFrog Ltd. (FROG) financials.
  • Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effects of your inputs on JFrog Ltd.'s (FROG) 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

  • Accurate JFrog Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Tailorable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation findings.
  • Designed for All Users: An intuitive layout suitable for investors, CFOs, and consultants alike.

How It Works

  • Step 1: Download the prebuilt Excel template featuring JFrog Ltd.'s (FROG) data.
  • Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view updated results, including JFrog Ltd.'s (FROG) intrinsic value.
  • Step 5: Make well-informed investment choices or create reports based on the outputs.

Why Choose JFrog Ltd. (FROG) Calculator?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for JFrog Ltd.
  • Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes JFrog's intrinsic value and Net Present Value.
  • Preloaded Information: Contains historical and projected data for precise calculations.
  • Expert-Level Tool: Perfect for financial analysts, investors, and consultants focusing on JFrog Ltd.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing JFrog Ltd. (FROG) in their portfolios.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in JFrog Ltd. (FROG) stock.
  • Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
  • Tech Enthusiasts: Gain insights into how technology companies like JFrog Ltd. (FROG) are valued in the marketplace.

What the JFrog Template Contains

  • Historical Data: Includes JFrog’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate JFrog’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of JFrog’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.