CuriosityStream Inc. (CURI) DCF Valuation

CuriosityStream Inc. (CURI) 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

CuriosityStream Inc. (CURI) 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:

Harness the power of CuriosityStream Inc. (CURI) valuation analysis with our sophisticated DCF Calculator! This Excel template comes preloaded with actual (CURI) data, enabling you to adjust forecasts and assumptions to calculate CuriosityStream Inc.'s intrinsic value with accuracy.


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 18.0 39.6 71.3 78.0 56.9 80.0 112.4 158.0 222.1 312.2
Revenue Growth, % 0 119.8 79.86 9.52 -27.11 40.57 40.57 40.57 40.57 40.57
EBITDA -42.0 -29.9 -24.0 -10.6 -2.1 -36.2 -50.9 -71.5 -100.5 -141.3
EBITDA, % -233.24 -75.39 -33.66 -13.53 -3.69 -45.26 -45.26 -45.26 -45.26 -45.26
Depreciation .3 10.1 28.5 40.0 23.4 25.5 35.9 50.5 70.9 99.7
Depreciation, % 1.84 25.46 39.98 51.24 41.13 31.93 31.93 31.93 31.93 31.93
EBIT -42.4 -40.0 -52.5 -50.6 -25.5 -61.3 -86.2 -121.1 -170.2 -239.3
EBIT, % -235.08 -100.85 -73.64 -64.77 -44.83 -76.65 -76.65 -76.65 -76.65 -76.65
Total Cash 44.3 33.4 81.0 55.0 37.7 67.3 94.6 133.0 187.0 262.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.8 7.2 23.5 10.9 4.8
Account Receivables, % 9.86 18.23 32.97 13.97 8.37
Inventories .0 6.2 2.3 .5 .0 3.1 4.4 6.2 8.7 12.2
Inventories, % 0 15.6 3.27 0.64067 0 3.9 3.9 3.9 3.9 3.9
Accounts Payable 5.2 3.6 3.4 6.1 4.8 9.4 13.3 18.7 26.2 36.9
Accounts Payable, % 29.1 9.03 4.81 7.77 8.38 11.82 11.82 11.82 11.82 11.82
Capital Expenditure -.8 -.4 -.4 -.1 .0 -.9 -1.3 -1.8 -2.6 -3.7
Capital Expenditure, % -4.25 -0.92628 -0.49256 -0.16657 -0.00878905 -1.17 -1.17 -1.17 -1.17 -1.17
Tax Rate, % -1.05 -1.05 -1.05 -1.05 -1.05 -1.05 -1.05 -1.05 -1.05 -1.05
EBITAT -42.5 -40.1 -53.0 -50.9 -25.8 -61.3 -86.2 -121.1 -170.2 -239.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -39.5 -43.7 -37.4 6.0 3.0 -43.7 -54.4 -76.5 -107.5 -151.2
WACC, % 9.66 9.66 9.66 9.66 9.66 9.66 9.66 9.66 9.66 9.66
PV UFCF
SUM PV UFCF -312.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -154
Terminal Value -2,012
Present Terminal Value -1,269
Enterprise Value -1,581
Net Debt -33
Equity Value -1,548
Diluted Shares Outstanding, MM 53
Equity Value Per Share -29.18

What You Will Get

  • Real CURI Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are calculated in real-time.
  • Scenario Analysis: Explore various scenarios to assess CuriosityStream’s future performance.
  • User-Friendly Design: Tailored for professionals while remaining easy for newcomers to navigate.

Key Features

  • Customizable Subscription Metrics: Adjust essential parameters like user growth, churn rate, and average revenue per user.
  • Instant Content Valuation: Provides real-time assessments of content library value, subscriber lifetime value, and other financial metrics.
  • Industry-Leading Precision: Utilizes CuriosityStream's actual financial data for accurate valuation results.
  • Effortless Scenario Planning: Explore various business models and forecast outcomes with ease.
  • Efficiency-Boosting Solution: Streamline the valuation process without the hassle of creating complex financial models from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review CuriosityStream Inc.'s pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as subscriber growth, content costs, and marketing expenses (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Evaluate the results and leverage the insights for investment decisions.

Why Choose This Calculator for CuriosityStream Inc. (CURI)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for CuriosityStream.
  • Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes CuriosityStream’s intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide reliable starting points for analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors focusing on media and streaming sectors.

Who Should Use CuriosityStream Inc. (CURI)?

  • Documentary Lovers: Explore a vast library of high-quality documentaries and series.
  • Educators: Enhance classroom learning with engaging educational content.
  • Parents: Provide children with safe and enriching viewing options.
  • Curious Minds: Satisfy your thirst for knowledge across a range of topics.
  • Content Creators: Use the platform for inspiration and research in your projects.

What the Template Contains

  • Pre-Filled DCF Model: CuriosityStream Inc.’s (CURI) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to CuriosityStream Inc. (CURI).
  • Financial Ratios: Evaluate CuriosityStream Inc.’s (CURI) profitability, leverage, and efficiency metrics.
  • Editable Inputs: Adjust assumptions such as growth, margins, and CAPEX to align with your scenarios.
  • Financial Statements: Annual and quarterly reports for CuriosityStream Inc. (CURI) to support in-depth analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results for CuriosityStream Inc. (CURI).

No products were found matching.