TaskUs, Inc. (TASK) DCF Valuation

TaskUs, Inc. (TASK) 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

TaskUs, Inc. (TASK) 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 TaskUs, Inc.'s (TASK) financial outlook like an expert! This (TASK) DCF Calculator provides pre-filled financial data and offers complete flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your 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 359.7 478.0 760.7 960.5 924.4 1,189.1 1,529.5 1,967.5 2,530.9 3,255.6
Revenue Growth, % 0 32.91 59.13 26.26 -3.76 28.63 28.63 28.63 28.63 28.63
EBITDA 74.1 90.9 -6.6 153.2 157.5 170.6 219.4 282.3 363.1 467.0
EBITDA, % 20.59 19.02 -0.8642 15.95 17.04 14.35 14.35 14.35 14.35 14.35
Depreciation 35.2 39.0 47.9 57.8 60.7 87.6 112.6 144.9 186.4 239.8
Depreciation, % 9.78 8.16 6.29 6.02 6.57 7.36 7.36 7.36 7.36 7.36
EBIT 38.9 51.9 -54.5 95.4 96.7 83.0 106.8 137.4 176.7 227.3
EBIT, % 10.81 10.86 -7.16 9.94 10.47 6.98 6.98 6.98 6.98 6.98
Total Cash 37.5 107.7 63.6 134.0 125.8 163.8 210.7 271.1 348.7 448.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 59.8 89.5 167.4 182.9 178.8
Account Receivables, % 16.63 18.72 22 19.05 19.35
Inventories 10.2 13.0 10.9 19.0 .0 21.4 27.5 35.3 45.5 58.5
Inventories, % 2.84 2.73 1.44 1.98 0 1.8 1.8 1.8 1.8 1.8
Accounts Payable 24.3 38.3 40.9 37.1 25.3 63.6 81.8 105.2 135.3 174.0
Accounts Payable, % 6.74 8.02 5.38 3.86 2.73 5.35 5.35 5.35 5.35 5.35
Capital Expenditure -20.0 -28.9 -59.4 -43.8 -31.0 -65.0 -83.6 -107.5 -138.3 -177.9
Capital Expenditure, % -5.57 -6.04 -7.8 -4.56 -3.35 -5.47 -5.47 -5.47 -5.47 -5.47
Tax Rate, % 39.11 39.11 39.11 39.11 39.11 39.11 39.11 39.11 39.11 39.11
EBITAT 44.7 40.3 -52.4 59.8 58.9 66.0 84.9 109.2 140.5 180.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 14.0 32.0 -137.1 46.3 100.0 56.7 60.8 78.3 100.7 129.5
WACC, % 13.93 13.69 13.89 13.52 13.5 13.71 13.71 13.71 13.71 13.71
PV UFCF
SUM PV UFCF 278.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 132
Terminal Value 1,128
Present Terminal Value 594
Enterprise Value 872
Net Debt 186
Equity Value 686
Diluted Shares Outstanding, MM 96
Equity Value Per Share 7.14

What You Will Get

  • Real TASK Financial Data: Pre-filled with TaskUs, Inc.'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 TaskUs, Inc.'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 TASK Data: Loaded with TaskUs' historical performance metrics and future growth estimates.
  • Customizable Input Parameters: Modify key factors such as revenue growth rates, profit margins, WACC, tax implications, and capital investments.
  • Interactive Valuation Framework: Instant recalculations of 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, organized, and crafted for both industry experts and newcomers.

How It Works

  • 1. Open the Template: Download and open the Excel file containing TaskUs, Inc.'s (TASK) preloaded data.
  • 2. Edit Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Test Scenarios: Evaluate multiple forecasts to analyze various valuation outcomes.
  • 5. Use with Confidence: Present professional valuation insights to back your decisions.

Why Choose TaskUs, Inc. (TASK)?

  • Enhance Efficiency: Streamlined processes mean you can focus on what matters most.
  • Boost Performance: Proven strategies and tools lead to improved outcomes for your business.
  • Fully Adaptable: Customize our services to align with your unique operational needs.
  • User-Friendly: Intuitive interfaces ensure ease of use for all team members.
  • Endorsed by Leaders: Trusted by industry experts for our commitment to excellence and results.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and precise valuation models for portfolio assessment of TaskUs, Inc. (TASK).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver clients accurate valuation insights for TaskUs, Inc. (TASK) stock.
  • Students and Educators: Utilize real-world data to enhance learning and practice financial modeling.
  • Tech Enthusiasts: Gain insights into how technology service companies like TaskUs, Inc. (TASK) are valued in the market.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled TaskUs historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for TaskUs, Inc. (TASK).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.