NICE Ltd. (NICE) DCF Valuation

NICE Ltd. (NICE) 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

NICE Ltd. (NICE) 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:

Simplify NICE Ltd. (NICE) valuation with this customizable DCF Calculator! Featuring real NICE Ltd. (NICE) financials and adjustable forecast inputs, you can test scenarios and uncover NICE Ltd. (NICE) fair value in minutes.


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 1,573.9 1,648.0 1,921.2 2,181.3 2,377.5 2,638.0 2,926.9 3,247.6 3,603.3 3,998.0
Revenue Growth, % 0 4.71 16.57 13.54 9 10.95 10.95 10.95 10.95 10.95
EBITDA 412.7 425.8 449.8 511.8 633.2 662.5 735.0 815.5 904.9 1,004.0
EBITDA, % 26.22 25.84 23.41 23.46 26.63 25.11 25.11 25.11 25.11 25.11
Depreciation 173.2 182.0 184.1 176.5 167.4 246.7 273.8 303.8 337.0 374.0
Depreciation, % 11.01 11.05 9.58 8.09 7.04 9.35 9.35 9.35 9.35 9.35
EBIT 239.4 243.8 265.7 335.2 465.9 415.7 461.3 511.8 567.9 630.1
EBIT, % 15.21 14.79 13.83 15.37 19.6 15.76 15.76 15.76 15.76 15.76
Total Cash 439.1 1,463.9 1,424.8 1,571.5 1,407.8 1,699.6 1,885.8 2,092.4 2,321.6 2,575.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 326.6 308.9 395.6 519.4 585.2
Account Receivables, % 20.75 18.75 20.59 23.81 24.61
Inventories 3.4 168.3 427.1 122.3 .0 201.9 224.0 248.5 275.8 306.0
Inventories, % 0.21532 10.21 22.23 5.61 0 7.65 7.65 7.65 7.65 7.65
Accounts Payable 30.4 33.1 36.1 56.0 66.0 58.9 65.4 72.5 80.5 89.3
Accounts Payable, % 1.93 2.01 1.88 2.57 2.78 2.23 2.23 2.23 2.23 2.23
Capital Expenditure -62.0 -63.3 -67.2 -81.9 -84.2 -98.0 -108.7 -120.6 -133.8 -148.5
Capital Expenditure, % -3.94 -3.84 -3.5 -3.75 -3.54 -3.71 -3.71 -3.71 -3.71 -3.71
Tax Rate, % 26.09 26.09 26.09 26.09 26.09 26.09 26.09 26.09 26.09 26.09
EBITAT 190.0 201.8 220.0 258.2 344.3 329.1 365.2 405.2 449.6 498.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1.7 176.0 -5.6 553.7 494.1 281.5 451.9 501.4 556.3 617.2
WACC, % 6.15 6.16 6.16 6.14 6.13 6.15 6.15 6.15 6.15 6.15
PV UFCF
SUM PV UFCF 1,981.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 630
Terminal Value 15,172
Present Terminal Value 11,257
Enterprise Value 13,239
Net Debt 271
Equity Value 12,968
Diluted Shares Outstanding, MM 66
Equity Value Per Share 195.70

What You Will Get

  • Real NICE Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for NICE Ltd. (NICE).
  • Full Customization: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
  • Instant Valuation Updates: Automatic recalculations to assess the impact of changes on NICE Ltd.'s (NICE) fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to NICE Ltd. (NICE).
  • Time-Saving and Accurate: Avoid the hassle of building models from scratch while ensuring precision and flexibility.

Key Features

  • Comprehensive Data: NICE Ltd.'s historical financial reports and pre-populated forecasts.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Observe NICE Ltd.'s intrinsic value recalculating instantly.
  • Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A professional resource for analysts, investors, and finance professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file containing NICE Ltd.'s (NICE) preloaded financial data.
  • 2. Adjust Assumptions: Modify key parameters such as growth projections, WACC, and capital expenditures.
  • 3. Review Results Instantly: The DCF model automatically computes intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
  • 5. Present with Assurance: Deliver expert valuation insights to back your strategic decisions.

Why Choose the NICE Ltd. (NICE) Calculator?

  • Accuracy: Utilizes genuine NICE Ltd. financial data for precise calculations.
  • Flexibility: Tailored for users to easily adjust and test various inputs.
  • Time-Saving: Avoid the complexities of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users with limited financial modeling skills.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for analyzing NICE Ltd. (NICE).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients regarding NICE Ltd. (NICE).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Tech Enthusiasts: Gain insights into how technology companies like NICE Ltd. (NICE) are valued in the marketplace.

What the Template Contains

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