Alarm.com Holdings, Inc. (ALRM) DCF Valuation

Alarm.com Holdings, Inc. (ALRM) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Alarm.com Holdings, Inc. (ALRM) 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 (ALRM) DCF Calculator enables you to evaluate Alarm.com Holdings, Inc. valuation using real-world financial data, offering complete flexibility to modify all essential parameters for enhanced 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 502.4 618.0 749.0 842.6 881.7 1,016.9 1,172.9 1,352.8 1,560.3 1,799.6
Revenue Growth, % 0 23.02 21.19 12.5 4.64 15.34 15.34 15.34 15.34 15.34
EBITDA 84.7 111.2 102.7 102.5 145.4 157.0 181.1 208.9 240.9 277.9
EBITDA, % 16.86 17.99 13.71 12.16 16.49 15.44 15.44 15.44 15.44 15.44
Depreciation 22.8 28.4 40.6 42.7 44.1 50.1 57.8 66.7 76.9 88.7
Depreciation, % 4.55 4.6 5.43 5.07 5 4.93 4.93 4.93 4.93 4.93
EBIT 61.9 82.8 62.0 59.7 101.3 106.9 123.3 142.2 164.0 189.2
EBIT, % 12.32 13.39 8.28 7.09 11.48 10.51 10.51 10.51 10.51 10.51
Total Cash 119.6 253.5 710.6 622.2 697.0 635.8 733.3 845.8 975.5 1,125.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 76.4 83.3 105.5 124.3 130.6
Account Receivables, % 15.2 13.48 14.09 14.75 14.82
Inventories 34.2 44.3 75.3 115.6 96.1 98.9 114.1 131.6 151.8 175.1
Inventories, % 6.8 7.17 10.05 13.72 10.9 9.73 9.73 9.73 9.73 9.73
Accounts Payable 32.9 38.2 64.8 53.1 39.0 65.3 75.3 86.8 100.2 115.5
Accounts Payable, % 6.54 6.18 8.65 6.3 4.43 6.42 6.42 6.42 6.42 6.42
Capital Expenditure -20.2 -20.5 -15.4 -28.6 -14.2 -29.3 -33.8 -39.0 -44.9 -51.8
Capital Expenditure, % -4.02 -3.32 -2.06 -3.4 -1.61 -2.88 -2.88 -2.88 -2.88 -2.88
Tax Rate, % 17.16 17.16 17.16 17.16 17.16 17.16 17.16 17.16 17.16 17.16
EBITAT 56.2 80.4 70.4 59.5 83.9 100.6 116.0 133.8 154.3 178.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -18.8 76.5 69.0 2.9 112.8 128.4 112.3 129.5 149.4 172.3
WACC, % 8.07 8.11 8.13 8.12 8.02 8.09 8.09 8.09 8.09 8.09
PV UFCF
SUM PV UFCF 543.7
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 179
Terminal Value 4,379
Present Terminal Value 2,968
Enterprise Value 3,512
Net Debt -171
Equity Value 3,682
Diluted Shares Outstanding, MM 55
Equity Value Per Share 67.41

What You Will Get

  • Real Alarm.com Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Alarm.com Holdings, Inc. (ALRM).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to match your analysis needs.
  • Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Alarm.com’s fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and detailed financial projections.
  • Time-Saving and Accurate: Avoid the hassle of building models from scratch while ensuring precision and flexibility.

Key Features

  • Comprehensive Data: Alarm.com’s historical financial statements and pre-filled projections.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Monitor Alarm.com’s intrinsic value recalculating instantly.
  • Visual Performance Metrics: Interactive dashboard charts illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.

How It Works

  • Download: Obtain the pre-configured Excel file containing Alarm.com Holdings, Inc. (ALRM) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare results.
  • Make Decisions: Utilize the valuation findings to inform your investment approach.

Why Choose This Calculator for Alarm.com Holdings, Inc. (ALRM)?

  • Designed for Experts: A sophisticated tool tailored for analysts, investors, and industry professionals.
  • Comprehensive Data: Alarm.com's historical and projected financials preloaded for precise analysis.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
  • Insightful Outputs: Instantly calculates intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance ensures a seamless experience.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Alarm.com Holdings, Inc. (ALRM) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Alarm.com Holdings, Inc. (ALRM).
  • Consultants: Deliver professional valuation insights on Alarm.com Holdings, Inc. (ALRM) to clients quickly and accurately.
  • Business Owners: Understand how technology companies like Alarm.com Holdings, Inc. (ALRM) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Alarm.com Holdings, Inc. (ALRM).

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Alarm.com Holdings, Inc. (ALRM).
  • Real-World Data: Alarm.com’s historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables providing clear, actionable results.

No products were found matching.