Atlassian Corporation Plc (TEAM) DCF Valuation

Atlassian Corporation Plc (TEAM) 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

Atlassian Corporation Plc (TEAM) 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:

Gain mastery over your Atlassian Corporation Plc (TEAM) valuation analysis with our state-of-the-art DCF Calculator! This Excel template comes preloaded with accurate (TEAM) data, enabling you to adjust forecasts and assumptions to determine the intrinsic value of Atlassian with precision.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 1,614.2 2,089.1 2,802.9 3,534.6 4,358.6 5,590.0 7,169.3 9,194.7 11,792.4 15,124.0
Revenue Growth, % 0 29.42 34.16 26.11 23.31 28.25 28.25 28.25 28.25 28.25
EBITDA -199.2 -419.1 -374.6 -240.0 57.4 -572.9 -734.7 -942.3 -1,208.5 -1,549.9
EBITDA, % -12.34 -20.06 -13.36 -6.79 1.32 -10.25 -10.25 -10.25 -10.25 -10.25
Depreciation 97.4 92.8 51.7 60.9 78.7 177.3 227.3 291.6 373.9 479.6
Depreciation, % 6.03 4.44 1.85 1.72 1.81 3.17 3.17 3.17 3.17 3.17
EBIT -296.6 -512.0 -426.3 -300.9 -21.4 -750.1 -962.0 -1,233.8 -1,582.4 -2,029.4
EBIT, % -18.37 -24.51 -15.21 -8.51 -0.49062 -13.42 -13.42 -13.42 -13.42 -13.42
Total Cash 2,156.0 1,232.2 1,458.6 2,112.6 2,338.9 3,627.3 4,652.1 5,966.4 7,652.1 9,813.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 128.2 183.4 308.1 477.7 628.0
Account Receivables, % 7.94 8.78 10.99 13.51 14.41
Inventories 373.6 215.6 127.5 -28.9 .0 415.9 533.4 684.0 877.3 1,125.2
Inventories, % 23.15 10.32 4.55 -0.81836 0 7.44 7.44 7.44 7.44 7.44
Accounts Payable 30.7 40.4 81.2 159.3 177.5 171.2 219.6 281.6 361.2 463.2
Accounts Payable, % 1.9 1.93 2.9 4.51 4.07 3.06 3.06 3.06 3.06 3.06
Capital Expenditure -35.7 -33.3 -74.6 -25.8 -33.1 -89.0 -114.1 -146.4 -187.7 -240.7
Capital Expenditure, % -2.21 -1.59 -2.66 -0.73026 -0.75969 -1.59 -1.59 -1.59 -1.59 -1.59
Tax Rate, % -251.87 -251.87 -251.87 -251.87 -251.87 -251.87 -251.87 -251.87 -251.87 -251.87
EBITAT -300.4 -561.7 -463.7 -470.7 -75.2 -750.1 -962.0 -1,233.8 -1,582.4 -2,029.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -709.8 -389.7 -482.4 -370.7 -190.7 -1,078.0 -1,093.7 -1,402.6 -1,798.9 -2,307.1
WACC, % 7.74 7.74 7.74 7.74 7.74 7.74 7.74 7.74 7.74 7.74
PV UFCF
SUM PV UFCF -5,988.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -2,353
Terminal Value -40,980
Present Terminal Value -28,225
Enterprise Value -34,213
Net Debt -928
Equity Value -33,286
Diluted Shares Outstanding, MM 259
Equity Value Per Share -128.45

What You Will Receive

  • Authentic TEAM Financial Data: Pre-populated with Atlassian’s historical and forecasted data for accurate analysis.
  • Completely Customizable Template: Easily adjust key metrics such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch Atlassian’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: Clear layout and straightforward instructions suitable for all skill levels.

Key Features

  • Pre-Loaded Data: Atlassian’s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Instant Results: Observe Atlassian’s intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts illustrate valuation results and key metrics effectively.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.

How It Works

  • Download: Obtain the pre-formatted Excel file featuring Atlassian's financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA margin, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and assess results instantly.
  • Make Decisions: Leverage the valuation findings to inform your investment approach.

Why Choose This Calculator for Atlassian Corporation Plc (TEAM)?

  • Accuracy: Utilizes authentic Atlassian financials for precise data.
  • Flexibility: Built for users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected by CFOs.
  • User-Friendly: Intuitive design suitable for users without extensive financial modeling skills.

Who Should Use This Product?

  • Investors: Accurately assess Atlassian’s fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial analysis and reporting.
  • Consultants: Easily customize the template for client valuation reports.
  • Entrepreneurs: Acquire insights into financial modeling practices of leading tech firms.
  • Educators: Employ it as a teaching resource to illustrate valuation techniques.

What the Template Contains

  • Pre-Filled Data: Includes Atlassian’s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Atlassian’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.