Wix.com Ltd. (WIX) DCF Valuation

Wix.com Ltd. (WIX) 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

Wix.com Ltd. (WIX) 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:

Whether you’re an investor or analyst, this Wix.com Ltd. (WIX) DCF Calculator is your go-to tool for accurate valuation. Preloaded with Wix.com Ltd. real data, you can adjust forecasts and observe the effects in real-time.


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 761.1 988.8 1,269.7 1,387.7 1,561.7 1,874.6 2,250.3 2,701.2 3,242.5 3,892.3
Revenue Growth, % 0 29.91 28.41 9.29 12.54 20.04 20.04 20.04 20.04 20.04
EBITDA -45.6 -104.2 -28.1 -439.0 69.1 -172.3 -206.8 -248.3 -298.0 -357.8
EBITDA, % -6 -10.54 -2.21 -31.64 4.43 -9.19 -9.19 -9.19 -9.19 -9.19
Depreciation 16.7 17.2 18.9 22.9 26.4 32.9 39.4 47.3 56.8 68.2
Depreciation, % 2.2 1.74 1.49 1.65 1.69 1.75 1.75 1.75 1.75 1.75
EBIT -62.3 -121.4 -46.9 -461.9 42.7 -205.2 -246.3 -295.6 -354.9 -426.0
EBIT, % -8.19 -12.28 -3.7 -33.29 2.73 -10.94 -10.94 -10.94 -10.94 -10.94
Total Cash 726.5 1,035.9 1,319.6 1,063.5 962.9 1,626.2 1,952.1 2,343.3 2,812.9 3,376.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 17.0 23.7 30.4 42.1 57.4
Account Receivables, % 2.23 2.39 2.39 3.03 3.68
Inventories 12.7 22.0 27.2 13.7 .0 26.3 31.6 38.0 45.6 54.7
Inventories, % 1.67 2.22 2.15 0.98504 0 1.41 1.41 1.41 1.41 1.41
Accounts Payable 37.7 79.9 114.6 96.1 38.3 117.8 141.5 169.8 203.8 244.7
Accounts Payable, % 4.95 8.08 9.02 6.92 2.45 6.29 6.29 6.29 6.29 6.29
Capital Expenditure -22.1 -18.9 -37.7 -70.7 -66.0 -64.1 -76.9 -92.4 -110.9 -133.1
Capital Expenditure, % -2.9 -1.91 -2.97 -5.09 -4.23 -3.42 -3.42 -3.42 -3.42 -3.42
Tax Rate, % 12.43 12.43 12.43 12.43 12.43 12.43 12.43 12.43 12.43 12.43
EBITAT -64.3 -121.2 -103.8 -419.5 37.4 -196.2 -235.5 -282.7 -339.4 -407.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -61.7 -96.6 -99.9 -483.9 -61.6 -168.3 -265.0 -318.1 -381.9 -458.4
WACC, % 10.89 10.89 10.89 10.86 10.85 10.88 10.88 10.88 10.88 10.88
PV UFCF
SUM PV UFCF -1,127.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -468
Terminal Value -5,268
Present Terminal Value -3,144
Enterprise Value -4,271
Net Debt 387
Equity Value -4,658
Diluted Shares Outstanding, MM 58
Equity Value Per Share -79.75

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real WIX financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Wix’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive WIX Data: Pre-loaded with Wix’s historical performance metrics and future growth estimates.
  • Flexible Input Options: Modify key parameters like revenue growth, profit margins, WACC, tax rates, and capital expenditures.
  • Adaptive Valuation Model: Instantaneous updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Analysis: Develop various forecasting scenarios to explore different valuation possibilities.
  • Intuitive Interface: Clean, organized layout suitable for both experienced users and newcomers.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Wix.com Ltd.'s pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the results and leverage the outputs for informed investment decisions.

Why Choose This Calculator?

  • Designed for Experts: A sophisticated tool utilized by web developers, digital marketers, and business owners.
  • Up-to-Date Data: Wix’s historical and projected performance metrics preloaded for precision.
  • Flexible Scenario Analysis: Easily simulate various growth strategies and market conditions.
  • Comprehensive Outputs: Automatically computes website performance metrics, ROI, and other key indicators.
  • User-Friendly: Step-by-step guidance helps you navigate the calculator effortlessly.

Who Should Use This Product?

  • Investors: Evaluate Wix’s valuation before making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation workflows and assess financial forecasts.
  • Startup Founders: Understand how leading public companies like Wix are appraised.
  • Consultants: Provide expert valuation reports for your clients.
  • Students and Educators: Utilize real-time data to practice and teach valuation methods.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Wix.com Ltd. (WIX) 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 Wix.com Ltd. (WIX).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.