Tucows Inc. (TCX) DCF Valuation

Tucows Inc. (TCX) 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

Tucows Inc. (TCX) 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:

Enhance your investment strategies with the Tucows Inc. (TCX) DCF Calculator! Dive into authentic Tucows financial data, adjust growth projections and expenses, and immediately observe how these alterations influence Tucows Inc. (TCX) intrinsic value.


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 337.1 311.2 304.3 321.1 339.3 340.4 341.5 342.6 343.7 344.8
Revenue Growth, % 0 -7.69 -2.21 5.52 5.67 0.32167 0.32167 0.32167 0.32167 0.32167
EBITDA 48.6 33.6 211.3 26.2 -12.2 67.6 67.8 68.0 68.2 68.5
EBITDA, % 14.43 10.81 69.44 8.17 -3.59 19.85 19.85 19.85 19.85 19.85
Depreciation 19.3 24.1 199.5 211.1 46.6 107.9 108.2 108.6 108.9 109.3
Depreciation, % 5.72 7.73 65.54 65.73 13.74 31.69 31.69 31.69 31.69 31.69
EBIT 29.3 9.6 11.9 -184.8 -58.8 -40.3 -40.4 -40.6 -40.7 -40.8
EBIT, % 8.7 3.08 3.91 -57.55 -17.34 -11.84 -11.84 -11.84 -11.84 -11.84
Total Cash 20.4 8.3 9.1 23.5 92.7 31.6 31.7 31.8 31.9 32.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 16.4 16.8 18.8 26.0 23.6
Account Receivables, % 4.85 5.41 6.19 8.11 6.96
Inventories 3.5 1.9 3.3 7.3 6.8 4.7 4.8 4.8 4.8 4.8
Inventories, % 1.03 0.6025 1.08 2.27 2 1.39 1.39 1.39 1.39 1.39
Accounts Payable 6.7 6.3 10.0 17.2 12.7 11.2 11.2 11.2 11.3 11.3
Accounts Payable, % 1.98 2.03 3.29 5.35 3.74 3.28 3.28 3.28 3.28 3.28
Capital Expenditure -47.6 -44.5 -73.9 -137.5 -92.6 -83.6 -83.9 -84.2 -84.4 -84.7
Capital Expenditure, % -14.13 -14.3 -24.3 -42.81 -27.28 -24.57 -24.57 -24.57 -24.57 -24.57
Tax Rate, % 6.67 6.67 6.67 6.67 6.67 6.67 6.67 6.67 6.67 6.67
EBITAT 18.4 5.1 5.5 -183.4 -54.9 -28.6 -28.7 -28.8 -28.9 -29.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -23.1 -14.6 131.3 -113.9 -102.4 -1.7 -4.4 -4.4 -4.5 -4.5
WACC, % 5.53 5.03 4.61 7.58 7.25 6 6 6 6 6
PV UFCF
SUM PV UFCF -16.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -5
Terminal Value -114
Present Terminal Value -85
Enterprise Value -101
Net Debt 476
Equity Value -577
Diluted Shares Outstanding, MM 11
Equity Value Per Share -53.12

What You Will Get

  • Real TCX Financial Data: Pre-filled with Tucows 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 Tucows 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

  • Customizable Revenue Inputs: Adjust essential factors such as subscriber growth, ARPU, and operational expenses.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and various financial metrics.
  • High-Precision Accuracy: Leverages Tucows Inc.'s (TCX) actual financial data for credible valuation results.
  • Simplified Scenario Analysis: Effortlessly explore different scenarios and evaluate results side by side.
  • Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Tucows Inc. (TCX)'s preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
  • 5. Present with Confidence: Share professional valuation insights to back your decisions.

Why Choose This Calculator for Tucows Inc. (TCX)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored specifically for Tucows Inc.
  • Flexible Inputs: Modify the highlighted cells to explore different scenarios for Tucows Inc. (TCX).
  • In-Depth Analysis: Automatically computes Tucows Inc.'s intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for accurate assessments.
  • Expert-Level Tool: Perfect for financial analysts, investors, and consultants focusing on Tucows Inc. (TCX).

Who Should Use This Product?

  • Investors: Evaluate Tucows Inc. (TCX) to make informed buying or selling decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
  • Startup Founders: Understand the valuation strategies of established companies like Tucows Inc.
  • Consultants: Provide comprehensive valuation analyses and reports for clients.
  • Students and Educators: Utilize real-time data to learn and teach valuation practices.

What the Template Contains

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