Liberty Broadband Corporation (LBRDK) DCF Valuation

Liberty Broadband Corporation (LBRDK) 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

Liberty Broadband Corporation (LBRDK) 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:

Evaluate Liberty Broadband Corporation's (LBRDK) financial prospects like an expert! This (LBRDK) DCF Calculator comes with pre-filled financials and offers you the flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your predictions.


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 14.9 50.7 988.0 921.0 981.0 1,470.8 2,205.3 3,306.5 4,957.5 7,432.9
Revenue Growth, % 0 241.25 1848.49 -6.78 6.52 49.93 49.93 49.93 49.93 49.93
EBITDA 260.4 671.2 264.0 290.0 1,324.0 1,053.7 1,579.9 2,368.8 3,551.6 5,325.1
EBITDA, % 1752.19 1323.7 26.72 31.49 134.96 71.64 71.64 71.64 71.64 71.64
Depreciation 1.9 15.2 267.0 262.0 230.0 357.6 536.2 803.9 1,205.3 1,807.2
Depreciation, % 12.62 30.03 27.02 28.45 23.45 24.31 24.31 24.31 24.31 24.31
EBIT 258.5 656.0 -3.0 28.0 1,094.0 890.6 1,335.2 2,002.0 3,001.6 4,500.4
EBIT, % 1739.57 1293.67 -0.30364 3.04 111.52 60.55 60.55 60.55 60.55 60.55
Total Cash 49.7 1,417.8 191.0 375.0 158.0 812.4 1,218.0 1,826.2 2,738.1 4,105.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.2 349.0 206.0 201.0 178.0
Account Receivables, % 8.18 688.28 20.85 21.82 18.14
Inventories -1.2 .0 .0 .0 .0 -24.1 -36.1 -54.1 -81.1 -121.7
Inventories, % -8.18 0 0 0 0 -1.64 -1.64 -1.64 -1.64 -1.64
Accounts Payable 6.1 97.9 99.0 92.0 86.0 499.7 749.3 1,123.4 1,684.3 2,525.4
Accounts Payable, % 41.1 193.14 10.02 9.99 8.77 33.98 33.98 33.98 33.98 33.98
Capital Expenditure -.5 -1.8 -134.0 -156.0 -222.0 -176.7 -265.0 -397.3 -595.7 -893.2
Capital Expenditure, % -3.36 -3.59 -13.56 -16.94 -22.63 -12.02 -12.02 -12.02 -12.02 -12.02
Tax Rate, % 22.52 22.52 22.52 22.52 22.52 22.52 22.52 22.52 22.52 22.52
EBITAT 195.3 722.9 -2.3 22.9 847.6 733.9 1,100.3 1,649.7 2,473.5 3,708.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 202.8 479.1 274.8 126.9 872.6 1,033.4 1,384.8 2,076.2 3,113.0 4,667.4
WACC, % 7.94 8.28 7.96 8.03 7.97 8.04 8.04 8.04 8.04 8.04
PV UFCF
SUM PV UFCF 9,246.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 4,761
Terminal Value 78,880
Present Terminal Value 53,597
Enterprise Value 62,843
Net Debt 3,661
Equity Value 59,182
Diluted Shares Outstanding, MM 147
Equity Value Per Share 402.60

What You Will Receive

  • Pre-Filled Financial Model: Liberty Broadband’s actual data provides an accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Customizable Financial Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital expenditures.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial outputs.
  • High-Precision Accuracy: Leverages Liberty Broadband’s actual financial data for trustworthy valuation results.
  • Effortless Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Liberty Broadband Corporation’s (LBRDK) preloaded data.
  • 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures as needed.
  • 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation results.
  • 5. Present with Assurance: Deliver expert valuation insights to back your strategic decisions.

Why Choose Liberty Broadband Corporation (LBRDK)?

  • Invest with Confidence: Benefit from a robust business model and strong market presence.
  • Consistent Growth: Track record of steady revenue and subscriber growth over the years.
  • Innovative Solutions: Leverage cutting-edge technology to enhance customer experiences.
  • Strong Leadership: Backed by a team of industry experts dedicated to driving success.
  • Commitment to Value: Focused on delivering long-term value to shareholders and stakeholders.

Who Should Use Liberty Broadband Corporation (LBRDK)?

  • Investors: Gain insights and make informed decisions with a reliable investment tool.
  • Financial Analysts: Enhance efficiency with a comprehensive financial model tailored for analysis.
  • Consultants: Easily modify the framework for impactful client presentations or strategic reports.
  • Finance Enthusiasts: Expand your knowledge of the telecommunications sector through practical case studies.
  • Educators and Students: Utilize it as a hands-on resource in telecommunications and finance education.

What the Template Contains

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