fuboTV Inc. (FUBO) DCF Valuation

fuboTV Inc. (FUBO) 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

fuboTV Inc. (FUBO) 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:

Master the valuation analysis of fuboTV Inc. (FUBO) with our cutting-edge DCF Calculator! This Excel template comes preloaded with real (FUBO) data, enabling you to adjust forecasts and assumptions for accurate calculation of fuboTV'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 4.3 217.7 638.4 1,008.7 1,368.2 2,372.7 4,114.6 7,135.4 12,373.8 21,457.9
Revenue Growth, % 0 4998.24 193.16 58.02 35.64 73.41 73.41 73.41 73.41 73.41
EBITDA -20.4 -545.8 -287.5 -372.7 -238.1 -1,420.7 -2,463.7 -4,272.4 -7,409.0 -12,848.4
EBITDA, % -476.98 -250.64 -45.03 -36.95 -17.4 -59.88 -59.88 -59.88 -59.88 -59.88
Depreciation 21.0 44.7 38.6 39.8 39.6 633.0 1,097.8 1,903.7 3,301.3 5,724.9
Depreciation, % 490.87 20.51 6.05 3.95 2.9 26.68 26.68 26.68 26.68 26.68
EBIT -41.3 -590.4 -326.1 -412.5 -277.7 -1,481.9 -2,569.8 -4,456.4 -7,728.1 -13,401.6
EBIT, % -967.85 -271.15 -51.08 -40.9 -20.3 -62.46 -62.46 -62.46 -62.46 -62.46
Total Cash 7.6 134.9 374.3 337.1 245.3 1,290.5 2,238.0 3,880.9 6,730.1 11,671.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 8.9 17.5 34.3 44.0 80.3
Account Receivables, % 208.48 8.03 5.37 4.36 5.87
Inventories .0 .0 19.3 42.3 -39.9 25.9 44.9 77.8 134.9 234.0
Inventories, % 1.15 0.000000459 3.03 4.19 -2.92 1.09 1.09 1.09 1.09 1.09
Accounts Payable 36.4 31.2 55.8 67.0 74.3 641.2 1,111.9 1,928.2 3,343.8 5,798.6
Accounts Payable, % 851.63 14.31 8.74 6.64 5.43 27.02 27.02 27.02 27.02 27.02
Capital Expenditure -.4 -.2 -13.5 -6.0 -1.1 -60.8 -105.4 -182.8 -317.0 -549.8
Capital Expenditure, % -9.95 -0.07623561 -2.11 -0.59354 -0.0782766 -2.56 -2.56 -2.56 -2.56 -2.56
Tax Rate, % 2.22 2.22 2.22 2.22 2.22 2.22 2.22 2.22 2.22 2.22
EBITAT -39.6 -581.1 -323.8 -410.9 -271.5 -1,454.7 -2,522.7 -4,374.7 -7,586.3 -13,155.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 8.4 -550.3 -310.2 -398.6 -179.7 -887.8 -1,509.3 -2,617.4 -4,538.9 -7,871.1
WACC, % 8.16 8.23 8.25 8.25 8.21 8.22 8.22 8.22 8.22 8.22
PV UFCF
SUM PV UFCF -12,786.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -8,029
Terminal Value -129,075
Present Terminal Value -86,957
Enterprise Value -99,743
Net Debt 198
Equity Value -99,941
Diluted Shares Outstanding, MM 276
Equity Value Per Share -361.73

What You Will Get

  • Real FUBO Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Automatic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess fuboTV’s future performance.
  • User-Friendly Design: Designed for professionals but easy for newcomers to navigate.

Key Features

  • Comprehensive Data: fuboTV Inc.’s historical performance metrics and pre-filled forecasts.
  • Customizable Parameters: Adjust inputs like subscriber growth, churn rates, and revenue per user.
  • Real-Time Insights: Monitor fuboTV’s intrinsic value recalculating instantly.
  • Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file containing fuboTV Inc.'s (FUBO) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as subscriber growth rates, churn rates, and operational expenses.
  • 3. Analyze Results Instantly: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
  • 5. Present with Assurance: Deliver professional valuation analysis to enhance your strategic decisions.

Why Choose This Calculator?

  • Accurate Data: Real fuboTV Inc. (FUBO) financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to match your projections.
  • Time-Saving: Pre-built calculations eliminate the need to start from scratch.
  • Professional-Grade Tool: Designed for investors, analysts, and consultants.
  • User-Friendly: Intuitive layout and step-by-step instructions make it easy for all users.

Who Should Use This Product?

  • Investors: Accurately assess fuboTV Inc.'s (FUBO) market potential before making investment choices.
  • CFOs: Utilize a robust DCF model for comprehensive financial reporting and analysis.
  • Consultants: Easily modify the template for client valuation reports related to fuboTV Inc. (FUBO).
  • Entrepreneurs: Discover insights into financial modeling practices employed by leading media companies.
  • Educators: Employ it as a teaching resource to illustrate valuation techniques in the media sector.

What the Template Contains

  • Pre-Filled DCF Model: fuboTV Inc.’s (FUBO) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate fuboTV Inc.’s (FUBO) 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.

No products were found matching.