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
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 | 156.4 | 201.7 | 260.1 | 335.4 | 432.5 |
Account Receivables, % | 22.8 | 25.89 | 21.77 | 18.41 | 19.31 | 21.64 | 21.64 | 21.64 | 21.64 | 21.64 |
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
- Step 1: Download the Excel file.
- Step 2: Review Jamf Holding Corp.'s pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- 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.