Blend Labs, Inc. (BLND) DCF Valuation

Blend Labs, Inc. (BLND) 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

Blend Labs, Inc. (BLND) 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:

Streamline your analysis and improve precision with our Blend Labs, Inc. (BLND) DCF Calculator! Utilizing up-to-date Blend Labs data and customizable assumptions, this tool enables you to forecast, evaluate, and assess Blend Labs like a professional investor.


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 50.7 96.0 234.5 235.2 156.8 218.2 303.6 422.4 587.6 817.5
Revenue Growth, % 0 89.51 144.19 0.30107 -33.31 39.13 39.13 39.13 39.13 39.13
EBITDA -76.7 -68.2 -182.9 -726.8 -143.2 -192.2 -267.4 -372.0 -517.6 -720.1
EBITDA, % -151.32 -71.07 -78.01 -309.03 -91.31 -88.08 -88.08 -88.08 -88.08 -88.08
Depreciation 4.8 6.3 13.8 14.4 5.8 13.8 19.2 26.8 37.3 51.8
Depreciation, % 9.4 6.61 5.89 6.13 3.67 6.34 6.34 6.34 6.34 6.34
EBIT -81.4 -74.6 -196.7 -741.3 -149.0 -199.3 -277.2 -385.7 -536.6 -746.5
EBIT, % -160.72 -77.68 -83.9 -315.16 -94.98 -91.31 -91.31 -91.31 -91.31 -91.31
Total Cash 127.3 151.7 547.2 354.1 136.9 212.7 295.9 411.6 572.7 796.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 10.8 24.2 39.4 24.0 19.9
Account Receivables, % 21.39 25.22 16.82 10.19 12.71
Inventories 3.9 .0 .0 .0 .0 3.3 4.6 6.5 9.0 12.5
Inventories, % 7.64 0.000001041352 0 0.000000425 0 1.53 1.53 1.53 1.53 1.53
Accounts Payable 3.1 3.4 6.2 1.3 2.2 6.3 8.7 12.1 16.8 23.4
Accounts Payable, % 6.2 3.58 2.63 0.53571 1.38 2.87 2.87 2.87 2.87 2.87
Capital Expenditure -.6 -1.3 -1.9 -2.1 -.6 -2.0 -2.8 -3.9 -5.5 -7.6
Capital Expenditure, % -1.22 -1.38 -0.80428 -0.87925 -0.37425 -0.93161 -0.93161 -0.93161 -0.93161 -0.93161
Tax Rate, % -3.08 -3.08 -3.08 -3.08 -3.08 -3.08 -3.08 -3.08 -3.08 -3.08
EBITAT -81.5 -74.6 -160.0 -739.1 -153.6 -191.7 -266.7 -371.0 -516.2 -718.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -88.9 -78.8 -160.5 -716.2 -143.4 -196.9 -263.9 -367.1 -510.7 -710.6
WACC, % 11.27 11.27 10.79 11.27 11.27 11.18 11.18 11.18 11.18 11.18
PV UFCF
SUM PV UFCF -1,410.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -725
Terminal Value -7,898
Present Terminal Value -4,650
Enterprise Value -6,061
Net Debt 119
Equity Value -6,179
Diluted Shares Outstanding, MM 245
Equity Value Per Share -25.20

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled financial data for Blend Labs, Inc. (BLND).
  • Real-World Data: Access to historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe how your inputs affect the valuation of Blend Labs, Inc. (BLND).
  • 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

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

How It Works

  • Download: Obtain the pre-formatted Excel file containing Blend Labs, Inc.'s (BLND) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC as needed.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly evaluate different outcomes.
  • Make Decisions: Leverage the valuation insights to inform your investment strategy.

Why Choose Blend Labs, Inc. (BLND)?

  • Streamlined Processes: Simplify your workflow with our user-friendly tools and resources.
  • Enhanced Precision: Our innovative technology ensures accurate data analysis and reporting.
  • Fully Adaptable: Customize our solutions to meet your unique business needs and objectives.
  • User-Friendly Interface: Intuitive design allows for easy navigation and quick insights.
  • Endorsed by Industry Leaders: Trusted by top professionals for our commitment to quality and performance.

Who Should Use Blend Labs, Inc. (BLND)?

  • Investors: Enhance your investment strategies with advanced analytics and insights from Blend Labs.
  • Financial Analysts: Streamline your analysis process with Blend's intuitive data visualization tools.
  • Consultants: Easily customize Blend's solutions for impactful client presentations and strategic reports.
  • Tech Enthusiasts: Explore innovative financial technology solutions that drive efficiency and accuracy.
  • Educators and Students: Utilize Blend Labs as a resource for hands-on learning in fintech and analytics courses.

What the Template Contains

  • Historical Data: Includes Blend Labs’ past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Blend Labs’ intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Blend Labs’ financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.