Asana, Inc. (ASAN) DCF Valuation

Asana, Inc. (ASAN) 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

Asana, Inc. (ASAN) 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 an analyst, this [ASAN] DCF Calculator is the perfect tool for accurate valuation. Loaded with real data from Asana, Inc., you can adjust forecasts and instantly observe the effects.


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 142.6 227.0 378.4 547.2 652.5 962.0 1,418.3 2,091.1 3,082.9 4,545.2
Revenue Growth, % 0 59.18 66.71 44.6 19.24 47.43 47.43 47.43 47.43 47.43
EBITDA -116.0 -154.1 -256.7 -388.2 -235.0 -623.5 -919.2 -1,355.3 -1,998.1 -2,945.9
EBITDA, % -81.37 -67.89 -67.84 -70.95 -36.02 -64.81 -64.81 -64.81 -64.81 -64.81
Depreciation 2.2 19.9 25.1 12.7 14.3 41.3 60.9 89.7 132.3 195.0
Depreciation, % 1.57 8.76 6.62 2.32 2.2 4.29 4.29 4.29 4.29 4.29
EBIT -118.3 -174.0 -281.8 -400.9 -249.4 -664.8 -980.1 -1,445.0 -2,130.4 -3,140.9
EBIT, % -82.93 -76.65 -74.46 -73.26 -38.22 -69.1 -69.1 -69.1 -69.1 -69.1
Total Cash 351.3 386.3 312.0 529.3 519.5 882.7 1,301.4 1,918.7 2,828.8 4,170.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 12.7 32.2 59.1 82.4 88.3
Account Receivables, % 8.88 14.18 15.61 15.05 13.54
Inventories 13.2 .0 .0 .0 .0 17.8 26.2 38.6 56.9 84.0
Inventories, % 9.24 0.000000441 0 0.000000183 0 1.85 1.85 1.85 1.85 1.85
Accounts Payable 7.5 9.6 11.6 7.6 6.9 28.9 42.6 62.8 92.6 136.5
Accounts Payable, % 5.29 4.23 3.05 1.38 1.06 3 3 3 3 3
Capital Expenditure -7.3 -58.3 -42.7 -7.2 -13.2 -87.3 -128.8 -189.8 -279.9 -412.6
Capital Expenditure, % -5.09 -25.69 -11.29 -1.31 -2.02 -9.08 -9.08 -9.08 -9.08 -9.08
Tax Rate, % -1.46 -1.46 -1.46 -1.46 -1.46 -1.46 -1.46 -1.46 -1.46 -1.46
EBITAT -118.5 -175.3 -285.0 -405.7 -253.0 -664.8 -980.1 -1,445.0 -2,130.4 -3,140.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -141.8 -218.0 -327.6 -427.5 -258.4 -747.7 -1,104.1 -1,627.8 -2,399.9 -3,538.3
WACC, % 9.51 9.51 9.51 9.51 9.51 9.51 9.51 9.51 9.51 9.51
PV UFCF
SUM PV UFCF -6,758.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -3,609
Terminal Value -48,075
Present Terminal Value -30,529
Enterprise Value -37,288
Net Debt 41
Equity Value -37,329
Diluted Shares Outstanding, MM 220
Equity Value Per Share -169.36

What You Will Get

  • Real ASAN Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Automatic Calculations: Intrinsic value and NPV are computed in real time.
  • Scenario Analysis: Evaluate various scenarios to assess Asana’s future performance.
  • User-Friendly Design: Designed for professionals while remaining easy to use for newcomers.

Key Features

  • 🔍 Real-Life ASAN Financials: Pre-filled historical and projected data for Asana, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Asana’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Asana’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based ASAN DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically recalculates Asana’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the results to inform your investment or financial strategy.

Why Choose This Calculator?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned users.
  • Customizable Inputs: Adjust parameters effortlessly to suit your analysis needs.
  • Real-Time Feedback: Witness immediate updates to Asana’s valuation as you change inputs.
  • Preloaded Data: Comes equipped with Asana’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Employed by investors and analysts for strategic decision-making.

Who Should Use This Product?

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

What the Template Contains

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