Eventbrite, Inc. (EB) DCF Valuation

Eventbrite, Inc. (EB) 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

Eventbrite, Inc. (EB) 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:

Discover the true potential of Eventbrite, Inc. (EB) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and examine how changes influence Eventbrite, Inc. (EB) valuation – all within a comprehensive Excel template.


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 326.8 106.0 187.1 260.9 326.1 386.0 456.8 540.6 639.8 757.2
Revenue Growth, % 0 -67.56 76.53 39.43 24.99 18.35 18.35 18.35 18.35 18.35
EBITDA -41.6 -177.6 -99.9 -27.9 1.4 -136.1 -161.1 -190.7 -225.7 -267.1
EBITDA, % -12.74 -167.54 -53.36 -10.71 0.44062 -35.27 -35.27 -35.27 -35.27 -35.27
Depreciation 35.2 31.2 21.5 16.0 14.7 48.1 57.0 67.4 79.8 94.4
Depreciation, % 10.77 29.4 11.51 6.15 4.52 12.47 12.47 12.47 12.47 12.47
EBIT -76.8 -208.8 -121.4 -44.0 -13.3 -161.6 -191.2 -226.3 -267.8 -317.0
EBIT, % -23.51 -196.94 -64.87 -16.86 -4.08 -41.86 -41.86 -41.86 -41.86 -41.86
Total Cash 420.7 505.8 634.4 623.5 642.9 386.0 456.8 540.6 639.8 757.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 34.8 10.8 3.2 3.6 6.3
Account Receivables, % 10.65 10.16 1.69 1.39 1.92
Inventories 36.4 16.5 18.7 .7 .0 28.5 33.8 40.0 47.3 56.0
Inventories, % 11.15 15.52 10.01 0.27632 0 7.39 7.39 7.39 7.39 7.39
Accounts Payable 309.7 193.0 286.3 310.3 305.3 377.0 446.2 528.0 624.9 739.6
Accounts Payable, % 94.78 182.1 152.99 118.94 93.6 97.68 97.68 97.68 97.68 97.68
Capital Expenditure -13.6 -6.3 -2.5 -4.5 -7.2 -11.8 -14.0 -16.6 -19.6 -23.2
Capital Expenditure, % -4.16 -5.93 -1.35 -1.71 -2.2 -3.07 -3.07 -3.07 -3.07 -3.07
Tax Rate, % -8.13 -8.13 -8.13 -8.13 -8.13 -8.13 -8.13 -8.13 -8.13 -8.13
EBITAT -76.6 -208.7 -122.6 -44.1 -14.4 -161.5 -191.1 -226.2 -267.7 -316.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 183.5 -256.5 -5.1 9.1 -13.8 -95.7 -87.9 -104.0 -123.1 -145.7
WACC, % 9.68 9.68 9.68 9.68 9.68 9.68 9.68 9.68 9.68 9.68
PV UFCF
SUM PV UFCF -415.9
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -152
Terminal Value -2,667
Present Terminal Value -1,681
Enterprise Value -2,096
Net Debt -128
Equity Value -1,968
Diluted Shares Outstanding, MM 100
Equity Value Per Share -19.62

What You Will Get

  • Pre-Filled Financial Model: Eventbrite’s actual data allows for accurate DCF valuation.
  • Full Forecast Control: Modify ticket sales growth, margins, WACC, and other essential drivers.
  • Instant Calculations: Automatic updates provide immediate results as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
  • Customizable and Reusable: Designed for versatility, enabling repeated use for comprehensive forecasts.

Key Features

  • Comprehensive Event Data: Gain access to detailed historical performance metrics and future event projections.
  • Adjustable Revenue Assumptions: Modify highlighted fields for ticket pricing, growth rates, and market trends.
  • Automated Analytics: Instant updates to revenue forecasts, profitability analysis, and customer engagement metrics.
  • User-Friendly Interface: Intuitive dashboards and visualizations to easily interpret your event performance insights.
  • Suitable for All Skill Levels: Designed for event planners, marketers, and analysts, providing a straightforward and accessible format.

How It Works

  • Download: Get the ready-to-use Excel file featuring Eventbrite, Inc.'s (EB) financial data.
  • Customize: Modify forecasts, including ticket sales growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop multiple projections and instantly compare the results.
  • Make Decisions: Utilize the valuation outcomes to inform your investment strategy.

Why Choose This Calculator?

  • Designed for Professionals: A sophisticated tool utilized by event planners, analysts, and financial consultants.
  • Comprehensive Data: Eventbrite’s historical and projected financials preloaded for precise analysis.
  • Scenario Analysis: Effortlessly simulate various event outcomes and financial assumptions.
  • Transparent Results: Automatically calculates intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance to assist you throughout the calculation process.

Who Should Use This Product?

  • Event Organizers: Assess Eventbrite’s market position before planning events.
  • Financial Analysts: Optimize evaluation methods and validate revenue forecasts.
  • Entrepreneurs: Understand how leading event management companies like Eventbrite are valued.
  • Consultants: Create detailed valuation reports for clients in the events industry.
  • Students and Educators: Utilize current data to learn and teach valuation strategies.

What the Template Contains

  • Pre-Filled Data: Includes Eventbrite’s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Eventbrite’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.