Opera Limited (OPRA) DCF Valuation

Opera Limited (OPRA) 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

Opera Limited (OPRA) 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:

Explore Opera Limited's (OPRA) financial potential with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate Opera Limited's (OPRA) intrinsic value and refine your investment approach.


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 334.9 165.3 251.0 331.0 396.8 449.3 508.8 576.1 652.4 738.8
Revenue Growth, % 0 -50.64 51.86 31.89 19.85 13.24 13.24 13.24 13.24 13.24
EBITDA 62.9 56.5 10.0 39.7 174.0 101.4 114.8 130.0 147.2 166.7
EBITDA, % 18.78 34.18 4 11.99 43.85 22.56 22.56 22.56 22.56 22.56
Depreciation 18.9 20.3 19.5 14.0 13.2 29.9 33.8 38.3 43.4 49.1
Depreciation, % 5.63 12.3 7.78 4.22 3.32 6.65 6.65 6.65 6.65 6.65
EBIT 44.0 36.2 -9.5 25.7 160.8 71.5 81.0 91.7 103.8 117.6
EBIT, % 13.15 21.89 -3.78 7.77 40.53 15.91 15.91 15.91 15.91 15.91
Total Cash 183.2 135.0 181.0 118.7 93.9 240.8 272.7 308.8 349.7 396.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 148.7 28.8 62.4 131.5 109.9
Account Receivables, % 44.41 17.43 24.86 39.73 27.71
Inventories 7.8 9.1 9.2 90.0 .0 34.7 39.3 44.5 50.4 57.1
Inventories, % 2.32 5.48 3.66 27.2 0 7.73 7.73 7.73 7.73 7.73
Accounts Payable 19.8 20.2 32.5 40.0 49.3 50.0 56.6 64.1 72.6 82.2
Accounts Payable, % 5.92 12.21 12.95 12.09 12.44 11.12 11.12 11.12 11.12 11.12
Capital Expenditure -13.0 -11.3 -5.9 -10.0 -6.4 -15.9 -18.0 -20.4 -23.1 -26.2
Capital Expenditure, % -3.89 -6.85 -2.35 -3.01 -1.61 -3.54 -3.54 -3.54 -3.54 -3.54
Tax Rate, % 4.19 4.19 4.19 4.19 4.19 4.19 4.19 4.19 4.19 4.19
EBITAT 40.2 35.5 -9.5 16.2 154.1 64.1 72.5 82.1 93.0 105.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -90.7 163.4 -17.3 -122.2 281.8 15.3 72.0 81.5 92.3 104.6
WACC, % 9 9.01 9.01 8.99 9 9 9 9 9 9
PV UFCF
SUM PV UFCF 271.0
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 109
Terminal Value 2,174
Present Terminal Value 1,413
Enterprise Value 1,684
Net Debt -83
Equity Value 1,767
Diluted Shares Outstanding, MM 91
Equity Value Per Share 19.44

What You Will Receive

  • Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled real OPRA financials.
  • Comprehensive Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Flexible Forecasting: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect Opera’s valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for clarity and simplicity, complete with step-by-step guidance.

Key Features

  • 🔍 Real-Life OPRA Financials: Pre-filled historical and projected data for Opera Limited (OPRA).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Opera’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Opera’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Opera Limited’s (OPRA) 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 them for informed investment decisions.

Why Choose This Calculator for Opera Limited (OPRA)?

  • User-Friendly Interface: Perfect for both novices and seasoned investors.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Feedback: Observe immediate updates to Opera’s valuation as you tweak the inputs.
  • Preloaded Data: Comes with Opera’s latest financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by analysts and investors for making well-informed choices.

Who Should Use Opera Limited (OPRA)?

  • Investors: Leverage insights to make informed decisions about your investments in Opera Limited (OPRA).
  • Financial Analysts: Utilize comprehensive data to enhance your analysis and reporting on Opera Limited (OPRA).
  • Consultants: Easily tailor your presentations and reports to include Opera Limited (OPRA) for your clients.
  • Market Enthusiasts: Expand your knowledge of the tech sector by exploring Opera Limited (OPRA) and its market strategies.
  • Educators and Students: Incorporate real-world case studies of Opera Limited (OPRA) into your finance and business curricula.

What the Template Contains

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