Porch Group, Inc. (PRCH) DCF Valuation

Porch Group, Inc. (PRCH) 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

Porch Group, Inc. (PRCH) 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:

Designed for accuracy, our [PRCH] DCF Calculator enables you to evaluate Porch Group, Inc. valuation using real-world financial data, offering complete flexibility to modify all essential parameters for improved 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 77.6 73.2 192.4 275.9 430.3 638.7 947.9 1,406.9 2,088.2 3,099.4
Revenue Growth, % 0 -5.64 162.83 43.4 55.94 48.42 48.42 48.42 48.42 48.42
EBITDA -74.9 -34.3 -94.4 -116.9 -77.1 -322.8 -479.1 -711.1 -1,055.5 -1,566.6
EBITDA, % -96.46 -46.91 -49.07 -42.38 -17.91 -50.55 -50.55 -50.55 -50.55 -50.55
Depreciation 7.4 6.6 16.7 30.0 24.4 56.0 83.1 123.3 183.0 271.6
Depreciation, % 9.51 9.07 8.68 10.89 5.67 8.76 8.76 8.76 8.76 8.76
EBIT -82.2 -41.0 -111.1 -147.0 -101.5 -371.2 -550.9 -817.7 -1,213.6 -1,801.3
EBIT, % -105.97 -55.98 -57.75 -53.27 -23.58 -58.12 -58.12 -58.12 -58.12 -58.12
Total Cash 4.2 196.0 325.0 251.6 332.8 477.6 708.9 1,052.1 1,561.6 2,317.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.7 4.3 257.2 325.5 107.9
Account Receivables, % 6.07 5.83 133.65 117.96 25.07
Inventories .0 11.4 8.6 13.5 .0 31.8 47.3 70.2 104.1 154.5
Inventories, % 0.000001288743 15.58 4.44 4.91 0 4.99 4.99 4.99 4.99 4.99
Accounts Payable 4.8 9.2 7.0 6.3 8.8 34.1 50.6 75.1 111.5 165.4
Accounts Payable, % 6.19 12.57 3.62 2.27 2.04 5.34 5.34 5.34 5.34 5.34
Capital Expenditure -4.6 -2.9 -4.7 -10.5 -10.1 -23.5 -34.9 -51.8 -76.8 -114.1
Capital Expenditure, % -5.89 -3.93 -2.44 -3.79 -2.35 -3.68 -3.68 -3.68 -3.68 -3.68
Tax Rate, % -0.46658 -0.46658 -0.46658 -0.46658 -0.46658 -0.46658 -0.46658 -0.46658 -0.46658 -0.46658
EBITAT -82.3 -39.7 -101.6 -147.8 -102.0 -362.4 -537.9 -798.4 -1,185.0 -1,758.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -79.4 -42.5 -341.8 -202.2 146.0 -531.3 -635.2 -942.8 -1,399.3 -2,076.9
WACC, % 10.81 10.71 10.52 10.81 10.81 10.73 10.73 10.73 10.73 10.73
PV UFCF
SUM PV UFCF -3,870.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -2,118
Terminal Value -24,260
Present Terminal Value -14,572
Enterprise Value -18,442
Net Debt 142
Equity Value -18,584
Diluted Shares Outstanding, MM 96
Equity Value Per Share -193.47

What You Will Get

  • Real PRCH Financial Data: Pre-filled with Porch Group’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Porch Group’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive PRCH Data: Pre-loaded with Porch Group’s historical performance metrics and future projections.
  • Customizable Variables: Modify revenue growth rates, profit margins, discount rates, tax implications, and capital investments.
  • Interactive Valuation Model: Real-time updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • User-Centric Interface: Intuitive design that caters to both experts and newcomers in the field.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Porch Group, Inc.'s (PRCH) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures as needed.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Analyze various forecasts to assess different valuation outcomes.
  • 5. Present with Confidence: Share professional valuation insights to enhance your decision-making process.

Why Choose This Calculator for Porch Group, Inc. (PRCH)?

  • Accuracy: Reliable financial data ensures precision in calculations.
  • Flexibility: Tailored for users to easily adjust and test their inputs.
  • Time-Saving: Avoid the complexities of constructing a DCF model from the ground up.
  • Professional-Grade: Engineered with the expertise and usability expected by CFOs.
  • User-Friendly: Intuitive design makes it accessible for users with varying levels of financial knowledge.

Who Should Use Porch Group, Inc. (PRCH)?

  • Real Estate Professionals: Utilize advanced analytics to enhance property valuation and investment strategies.
  • Researchers: Integrate industry-specific models into academic studies or publications.
  • Investors: Evaluate your investment hypotheses and assess the financial performance of Porch Group, Inc. (PRCH).
  • Market Analysts: Optimize your analysis process with a tailored, ready-to-use financial model.
  • Entrepreneurs: Understand the evaluation methods used for public companies like Porch Group, Inc. (PRCH) to inform your business decisions.

What the Template Contains

  • Historical Data: Includes Porch Group, Inc. (PRCH)’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Porch Group, Inc. (PRCH)’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Porch Group, Inc. (PRCH)’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.