Jamf Holding Corp. (JAMF) DCF Valuation

Jamf Holding Corp. (JAMF) 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

Jamf Holding Corp. (JAMF) 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:

Engineered for accuracy, our Jamf Holding Corp. (JAMF) DCF Calculator empowers you to assess Jamf's valuation using real-world financial information, while allowing complete flexibility to modify all essential parameters for enhanced 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 204.0 269.1 366.4 478.8 560.6 722.9 932.1 1,202.0 1,550.0 1,998.8
Revenue Growth, % 0 31.91 36.14 30.67 17.08 28.95 28.95 28.95 28.95 28.95
EBITDA 16.8 23.2 -29.1 -84.0 -65.0 -29.3 -37.8 -48.7 -62.8 -81.0
EBITDA, % 8.22 8.61 -7.95 -17.55 -11.59 -4.05 -4.05 -4.05 -4.05 -4.05
Depreciation 36.8 46.5 64.6 77.3 50.3 112.8 145.5 187.6 241.9 312.0
Depreciation, % 18.04 17.26 17.63 16.14 8.97 15.61 15.61 15.61 15.61 15.61
EBIT -20.0 -23.3 -93.7 -161.3 -115.2 -142.1 -183.3 -236.3 -304.8 -393.0
EBIT, % -9.82 -8.66 -25.58 -33.69 -20.56 -19.66 -19.66 -19.66 -19.66 -19.66
Total Cash 32.4 194.9 177.2 224.3 243.6 328.1 423.1 545.6 703.6 907.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 46.5 69.7 79.8 88.2 108.2
Account Receivables, % 22.8 25.89 21.77 18.41 19.31
Inventories 16.5 21.6 30.5 32.0 .0 45.0 58.0 74.8 96.4 124.3
Inventories, % 8.08 8.01 8.32 6.68 0 6.22 6.22 6.22 6.22 6.22
Accounts Payable 3.7 7.0 9.3 15.4 25.9 21.4 27.5 35.5 45.8 59.0
Accounts Payable, % 1.81 2.59 2.54 3.22 4.62 2.95 2.95 2.95 2.95 2.95
Capital Expenditure -7.2 -4.4 -9.8 -7.7 -2.9 -14.4 -18.5 -23.9 -30.8 -39.8
Capital Expenditure, % -3.52 -1.62 -2.66 -1.61 -0.52339 -1.99 -1.99 -1.99 -1.99 -1.99
Tax Rate, % -2.11 -2.11 -2.11 -2.11 -2.11 -2.11 -2.11 -2.11 -2.11 -2.11
EBITAT -15.3 -16.5 -88.1 -160.3 -117.7 -125.2 -161.4 -208.2 -268.5 -346.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -45.0 .7 -49.9 -94.6 -47.9 -124.4 -86.6 -111.7 -144.0 -185.7
WACC, % 5.92 5.88 6.05 6.09 6.1 6.01 6.01 6.01 6.01 6.01
PV UFCF
SUM PV UFCF -541.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -189
Terminal Value -4,727
Present Terminal Value -3,531
Enterprise Value -4,072
Net Debt 123
Equity Value -4,196
Diluted Shares Outstanding, MM 125
Equity Value Per Share -33.58

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real JAMF financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated 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 Jamf'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 Financial Inputs: Adjust essential variables such as subscription growth, operating margins, and R&D expenditures.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and various financial metrics.
  • High Precision Accuracy: Leverages Jamf’s actual financial data for dependable valuation results.
  • Streamlined Scenario Analysis: Easily evaluate different scenarios and assess their impacts.
  • Efficiency Booster: Avoid the hassle of creating intricate valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Jamf Holding Corp.'s pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the results and utilize the outputs for your investment decisions.

Why Choose This Calculator for Jamf Holding Corp. (JAMF)?

  • Accurate Data: Utilize real Jamf financials for trustworthy valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the tech industry.
  • User-Friendly: Easy-to-navigate design and clear instructions cater to users of all experience levels.

Who Should Use This Product?

  • IT Professionals: Enhance your skills in managing Apple devices in enterprise environments.
  • Educators: Integrate Jamf solutions into your curriculum to teach device management techniques.
  • System Administrators: Optimize your workflow with Jamf's powerful management tools for Apple products.
  • Business Leaders: Understand how to leverage device management for increased productivity and security.
  • Small Business Owners: Discover how to efficiently manage Apple devices in your organization with Jamf's solutions.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
  • Real-World Data: Jamf Holding Corp.’s (JAMF) historical and projected financials preloaded for analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to evaluate different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables providing clear, actionable results.