Sprinklr, Inc. (CXM) 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
Sprinklr, Inc. (CXM) Bundle
Enhance your investment strategies with the Sprinklr, Inc. (CXM) DCF Calculator! Dive into authentic financial data, adjust growth predictions and expenses, and instantly observe how these modifications influence Sprinklr, Inc. (CXM) intrinsic value.
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 | 324.3 | 386.9 | 492.4 | 618.2 | 732.4 | 898.2 | 1,101.7 | 1,351.2 | 1,657.2 | 2,032.5 |
| Revenue Growth, % | 0 | 19.32 | 27.26 | 25.55 | 18.47 | 22.65 | 22.65 | 22.65 | 22.65 | 22.65 |
| EBITDA | -31.1 | -19.9 | -82.8 | -39.2 | 49.4 | -56.0 | -68.6 | -84.2 | -103.2 | -126.6 |
| EBITDA, % | -9.59 | -5.14 | -16.82 | -6.34 | 6.75 | -6.23 | -6.23 | -6.23 | -6.23 | -6.23 |
| Depreciation | 4.4 | 5.7 | 8.1 | 18.6 | 15.5 | 17.2 | 21.1 | 25.9 | 31.8 | 39.0 |
| Depreciation, % | 1.36 | 1.47 | 1.64 | 3.02 | 2.11 | 1.92 | 1.92 | 1.92 | 1.92 | 1.92 |
| EBIT | -35.5 | -25.6 | -90.9 | -57.8 | 33.9 | -73.2 | -89.8 | -110.1 | -135.0 | -165.6 |
| EBIT, % | -10.96 | -6.61 | -18.46 | -9.35 | 4.64 | -8.15 | -8.15 | -8.15 | -8.15 | -8.15 |
| Total Cash | 10.5 | 280.7 | 532.4 | 578.6 | 662.6 | 646.4 | 792.8 | 972.4 | 1,192.7 | 1,462.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 111.2 | 117.1 | 166.8 | 209.8 | 275.6 | 305.4 | 374.6 | 459.4 | 563.5 | 691.1 |
| Account Receivables, % | 34.29 | 30.26 | 33.88 | 33.94 | 37.63 | 34 | 34 | 34 | 34 | 34 |
| Inventories | 36.1 | 62.2 | .0 | .0 | .0 | 48.9 | 59.9 | 73.5 | 90.2 | 110.6 |
| Inventories, % | 11.14 | 16.06 | 0.000000203 | 0 | 0 | 5.44 | 5.44 | 5.44 | 5.44 | 5.44 |
| Accounts Payable | 10.5 | 17.0 | 15.8 | 30.1 | 34.7 | 36.7 | 45.0 | 55.2 | 67.7 | 83.1 |
| Accounts Payable, % | 3.24 | 4.38 | 3.21 | 4.87 | 4.74 | 4.09 | 4.09 | 4.09 | 4.09 | 4.09 |
| Capital Expenditure | -5.2 | -6.5 | -12.4 | -16.4 | -20.3 | -20.2 | -24.7 | -30.3 | -37.2 | -45.6 |
| Capital Expenditure, % | -1.59 | -1.68 | -2.52 | -2.66 | -2.78 | -2.24 | -2.24 | -2.24 | -2.24 | -2.24 |
| Tax Rate, % | 15.07 | 15.07 | 15.07 | 15.07 | 15.07 | 15.07 | 15.07 | 15.07 | 15.07 | 15.07 |
| EBITAT | -38.8 | -28.2 | -96.9 | -67.9 | 28.8 | -71.0 | -87.1 | -106.8 | -131.0 | -160.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -176.4 | -54.4 | -90.0 | -94.4 | -37.2 | -150.6 | -162.6 | -199.4 | -244.6 | -300.0 |
| WACC, % | 8.01 | 8.01 | 8.01 | 8.01 | 8 | 8.01 | 8.01 | 8.01 | 8.01 | 8.01 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -820.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -306 | |||||||||
| Terminal Value | -5,094 | |||||||||
| Present Terminal Value | -3,466 | |||||||||
| Enterprise Value | -4,287 | |||||||||
| Net Debt | -131 | |||||||||
| Equity Value | -4,156 | |||||||||
| Diluted Shares Outstanding, MM | 287 | |||||||||
| Equity Value Per Share | -14.48 |
What You Will Get
- Real Sprinklr Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Sprinklr, Inc. (CXM).
- Full Customization: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Sprinklr’s fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections tailored to Sprinklr, Inc. (CXM).
- Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility in your financial assessments.
Key Features
- Comprehensive Data: Sprinklr’s historical performance metrics and pre-populated projections.
- Customizable Parameters: Adjust inputs for customer acquisition costs, retention rates, and revenue forecasts.
- Real-Time Analysis: Monitor Sprinklr’s intrinsic value updates instantly.
- Intuitive Visualizations: Interactive dashboards present valuation insights and essential statistics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring Sprinklr’s data included.
- Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see recalculated results, including Sprinklr’s intrinsic value.
- Step 5: Make well-informed investment decisions or create reports using the generated outputs.
Why Choose the Sprinklr Calculator?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Sprinklr, Inc. (CXM).
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically determines Sprinklr’s intrinsic value and Net Present Value.
- Data-Rich Environment: Historical and projected data provide reliable benchmarks.
- Expert-Level Tools: Perfect for financial analysts, investors, and business consultants focused on Sprinklr, Inc. (CXM).
Who Should Use This Product?
- Investors: Evaluate Sprinklr’s valuation before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
- Startup Founders: Understand how leading companies like Sprinklr are valued in the market.
- Consultants: Provide detailed valuation analysis and reports for clients.
- Students and Educators: Utilize real-world data from Sprinklr to learn and teach valuation strategies.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Sprinklr historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models that display intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate thorough analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Sprinklr, Inc. (CXM).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to simplify the analysis of results.