Rapid7, Inc. (RPD) DCF Valuation

Rapid7, Inc. (RPD) 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

Rapid7, Inc. (RPD) 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 Rapid7, Inc. (RPD) DCF Calculator allows you to evaluate the valuation of Rapid7, Inc. with 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 326.9 411.5 535.4 685.1 777.7 967.2 1,202.8 1,495.8 1,860.2 2,313.4
Revenue Growth, % 0 25.86 30.11 27.96 13.52 24.36 24.36 24.36 24.36 24.36
EBITDA -23.9 -50.1 -88.1 -70.3 -39.1 -99.1 -123.2 -153.3 -190.6 -237.0
EBITDA, % -7.31 -12.17 -16.46 -10.26 -5.03 -10.25 -10.25 -10.25 -10.25 -10.25
Depreciation 16.5 22.6 33.5 41.0 45.9 55.5 69.1 85.9 106.8 132.8
Depreciation, % 5.06 5.5 6.26 5.99 5.91 5.74 5.74 5.74 5.74 5.74
EBIT -40.4 -72.7 -121.6 -111.3 -85.1 -154.6 -192.3 -239.2 -297.4 -369.9
EBIT, % -12.36 -17.67 -22.72 -16.25 -10.94 -15.99 -15.99 -15.99 -15.99 -15.99
Total Cash 239.6 312.5 223.4 291.4 383.2 546.9 680.2 845.9 1,052.0 1,308.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 87.9 111.6 146.1 152.0 166.9
Account Receivables, % 26.89 27.12 27.29 22.19 21.46
Inventories 17.0 21.5 30.0 34.9 .0 40.9 50.9 63.2 78.7 97.8
Inventories, % 5.21 5.23 5.6 5.1 0 4.23 4.23 4.23 4.23 4.23
Accounts Payable 6.8 3.9 3.5 10.3 15.8 14.0 17.4 21.6 26.8 33.4
Accounts Payable, % 2.09 0.93806 0.65763 1.5 2.03 1.44 1.44 1.44 1.44 1.44
Capital Expenditure -35.5 -19.9 -18.9 -37.5 -20.2 -52.8 -65.7 -81.7 -101.6 -126.4
Capital Expenditure, % -10.86 -4.84 -3.52 -5.48 -2.6 -5.46 -5.46 -5.46 -5.46 -5.46
Tax Rate, % 0.34585 0.34585 0.34585 0.34585 0.34585 0.34585 0.34585 0.34585 0.34585 0.34585
EBITAT -40.4 -74.2 -130.9 -113.5 -84.8 -154.5 -192.2 -239.0 -297.2 -369.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -157.6 -102.7 -159.6 -114.2 -33.4 -269.4 -254.2 -316.2 -393.2 -489.0
WACC, % 8.21 8.21 8.21 8.21 8.2 8.21 8.21 8.21 8.21 8.21
PV UFCF
SUM PV UFCF -1,332.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -499
Terminal Value -8,039
Present Terminal Value -5,419
Enterprise Value -6,751
Net Debt 811
Equity Value -7,562
Diluted Shares Outstanding, MM 61
Equity Value Per Share -124.47

What You Will Receive

  • Authentic RPD Financial Data: Pre-loaded with Rapid7’s historical and forecasted data for accurate analysis.
  • Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Observe Rapid7’s intrinsic value update in real-time as you make adjustments.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • Intuitive Design: Streamlined layout and straightforward instructions suitable for all skill levels.

Key Features

  • Comprehensive Data: Rapid7’s historical performance metrics and pre-populated projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Analysis: Monitor Rapid7’s intrinsic value updates instantly.
  • Intuitive Visualizations: Interactive dashboard charts present valuation outcomes and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and financial professionals.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Rapid7, Inc.'s (RPD) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly observe the recalculated results, including Rapid7, Inc.'s (RPD) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator?

  • User-Friendly Interface: Perfect for both newcomers and seasoned professionals.
  • Customizable Inputs: Modify parameters easily to suit your specific analysis needs.
  • Real-Time Feedback: Observe immediate adjustments in Rapid7, Inc. (RPD)'s valuation as you change inputs.
  • Preloaded Data: Comes with Rapid7, Inc. (RPD)'s latest financial information for swift evaluations.
  • Preferred by Experts: Utilized by investors and analysts for making well-informed choices.

Who Should Use Rapid7, Inc. (RPD)?

  • Cybersecurity Students: Understand threat detection and response strategies using real-world scenarios.
  • Researchers: Integrate cutting-edge security models into academic studies or projects.
  • IT Professionals: Validate your security frameworks and analyze incident response effectiveness for Rapid7 solutions.
  • Security Analysts: Enhance your efficiency with a customizable threat intelligence platform.
  • Business Leaders: Learn how enterprise security is assessed and managed in large organizations like Rapid7.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Rapid7, Inc. (RPD).
  • Real-World Data: Rapid7’s historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for deeper insights into Rapid7's performance.
  • Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to Rapid7, Inc. (RPD).
  • Dashboard with Visual Outputs: Charts and tables providing clear, actionable results for informed decision-making.

No products were found matching.