Fastly, Inc. (FSLY) DCF Valuation

Fastly, Inc. (FSLY) 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

Fastly, Inc. (FSLY) 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:

Discover the true value of Fastly, Inc. (FSLY) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes influence Fastly, Inc. (FSLY) valuation – all within a single Excel template.


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 200.5 290.9 354.3 432.7 506.0 640.0 809.6 1,024.1 1,295.4 1,638.6
Revenue Growth, % 0 45.1 21.82 22.12 16.93 26.49 26.49 26.49 26.49 26.49
EBITDA -27.0 -77.3 -167.3 -81.8 -19.0 -140.7 -178.0 -225.1 -284.8 -360.2
EBITDA, % -13.45 -26.57 -47.23 -18.91 -3.76 -21.98 -21.98 -21.98 -21.98 -21.98
Depreciation 18.9 28.6 56.3 102.9 110.3 103.3 130.7 165.3 209.1 264.5
Depreciation, % 9.4 9.82 15.9 23.79 21.79 16.14 16.14 16.14 16.14 16.14
EBIT -45.8 -105.9 -223.7 -184.8 -129.3 -244.0 -308.7 -390.4 -493.9 -624.7
EBIT, % -22.86 -36.39 -63.13 -42.7 -25.55 -38.13 -38.13 -38.13 -38.13 -38.13
Total Cash 131.1 194.2 527.9 518.0 322.7 506.8 641.1 811.0 1,025.8 1,297.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 37.1 50.3 64.6 89.6 120.5
Account Receivables, % 18.53 17.28 18.24 20.7 23.81
Inventories 2.5 .0 .0 .0 .0 1.6 2.0 2.6 3.2 4.1
Inventories, % 1.25 0 0 0.000000231 0 0.25062 0.25062 0.25062 0.25062 0.25062
Accounts Payable 4.6 9.2 9.3 4.8 5.6 13.1 16.6 21.0 26.6 33.7
Accounts Payable, % 2.3 3.15 2.61 1.11 1.11 2.05 2.05 2.05 2.05 2.05
Capital Expenditure -20.1 -39.2 -50.4 -80.3 -32.3 -80.2 -101.4 -128.3 -162.3 -205.3
Capital Expenditure, % -10.03 -13.47 -14.22 -18.56 -6.38 -12.53 -12.53 -12.53 -12.53 -12.53
Tax Rate, % 0.16578 0.16578 0.16578 0.16578 0.16578 0.16578 0.16578 0.16578 0.16578 0.16578
EBITAT -46.3 -94.5 -223.7 -184.9 -129.0 -238.7 -302.0 -382.0 -483.2 -611.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -82.6 -111.2 -232.1 -191.7 -81.2 -215.3 -303.1 -383.4 -485.0 -613.5
WACC, % 8.75 8.63 8.75 8.75 8.75 8.73 8.73 8.73 8.73 8.73
PV UFCF
SUM PV UFCF -1,503.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -626
Terminal Value -9,302
Present Terminal Value -6,122
Enterprise Value -7,625
Net Debt 325
Equity Value -7,951
Diluted Shares Outstanding, MM 129
Equity Value Per Share -61.74

What You Will Get

  • Real FSLY 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 automatically.
  • Scenario Analysis: Explore various scenarios to assess Fastly’s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Pre-Loaded Data: Fastly, Inc.'s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: Watch Fastly, Inc.'s intrinsic value recalculate in real time.
  • Clear Visual Outputs: Dashboard charts showcase valuation results and key metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.

How It Works

  • 1. Access the Model: Download and open the Excel file containing Fastly, Inc.'s (FSLY) preloaded data.
  • 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
  • 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Different Scenarios: Evaluate various forecasts to understand diverse valuation possibilities.
  • 5. Present with Assurance: Deliver expert valuation insights to enhance your decision-making process.

Why Choose the Fastly Calculator?

  • Precision: Up-to-date Fastly financials guarantee reliable data.
  • Adaptability: Built for users to easily experiment with and adjust inputs.
  • Efficiency: Avoid the complexities of creating a DCF model from the ground up.
  • Expert-Level: Crafted with the accuracy and functionality expected by CFOs.
  • Intuitive: Simple to navigate, even for those lacking advanced financial modeling skills.

Who Should Use This Product?

  • Investors: Evaluate Fastly’s valuation before making stock transactions.
  • CFOs and Financial Analysts: Enhance valuation workflows and assess financial forecasts.
  • Startup Founders: Understand the valuation methods of prominent public companies like Fastly.
  • Consultants: Provide expert valuation reports for your clients.
  • Students and Educators: Utilize actual data to practice and teach valuation methodologies.

What the Template Contains

  • Historical Data: Includes Fastly’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Fastly’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 Fastly’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.