EverQuote, Inc. (EVER) DCF Valuation

EverQuote, Inc. (EVER) 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

EverQuote, Inc. (EVER) 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:

Enhance your investment strategies with the (EVER) DCF Calculator! Explore authentic financial data from EverQuote, adjust growth predictions and expenses, and instantly observe how these modifications affect the intrinsic value of (EVER).


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 248.8 346.9 418.5 404.1 287.9 308.0 329.5 352.4 377.0 403.2
Revenue Growth, % 0 39.44 20.63 -3.44 -28.75 6.97 6.97 6.97 6.97 6.97
EBITDA -4.9 -6.1 -16.9 -23.1 -26.1 -13.9 -14.8 -15.9 -17.0 -18.2
EBITDA, % -1.98 -1.75 -4.03 -5.71 -9.05 -4.51 -4.51 -4.51 -4.51 -4.51
Depreciation 2.2 3.4 5.1 5.8 6.2 4.1 4.4 4.7 5.0 5.4
Depreciation, % 0.87858 0.9656 1.21 1.45 2.15 1.33 1.33 1.33 1.33 1.33
EBIT -7.1 -9.4 -21.9 -28.9 -32.3 -18.0 -19.2 -20.6 -22.0 -23.5
EBIT, % -2.86 -2.72 -5.24 -7.16 -11.2 -5.84 -5.84 -5.84 -5.84 -5.84
Total Cash 46.1 42.9 34.9 30.8 38.0 37.0 39.5 42.3 45.2 48.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 32.2 46.1 44.9 43.1 25.5
Account Receivables, % 12.95 13.28 10.74 10.67 8.87
Inventories .0 -54.5 -9.3 .0 .0 -11.0 -11.8 -12.6 -13.5 -14.5
Inventories, % 0.000000402 -15.72 -2.22 0 0 -3.59 -3.59 -3.59 -3.59 -3.59
Accounts Payable 23.7 33.0 29.6 30.7 17.2 24.4 26.1 27.9 29.9 32.0
Accounts Payable, % 9.51 9.5 7.07 7.59 5.97 7.93 7.93 7.93 7.93 7.93
Capital Expenditure -3.0 -3.8 -2.9 -4.3 -3.8 -3.3 -3.5 -3.8 -4.1 -4.3
Capital Expenditure, % -1.2 -1.1 -0.68385 -1.06 -1.33 -1.08 -1.08 -1.08 -1.08 -1.08
Tax Rate, % -1.14 -1.14 -1.14 -1.14 -1.14 -1.14 -1.14 -1.14 -1.14 -1.14
EBITAT -7.7 -11.2 -19.4 -18.3 -32.6 -16.2 -17.4 -18.6 -19.9 -21.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -17.0 38.3 -64.7 -23.1 -26.1 -6.5 -16.5 -17.6 -18.9 -20.2
WACC, % 9.41 9.41 9.41 9.41 9.41 9.41 9.41 9.41 9.41 9.41
PV UFCF
SUM PV UFCF -59.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -21
Terminal Value -278
Present Terminal Value -177
Enterprise Value -236
Net Debt -36
Equity Value -200
Diluted Shares Outstanding, MM 33
Equity Value Per Share -6.01

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator with pre-filled real EVER financials.
  • Real-World Data: Historical data and forward-looking estimates (as shown in the yellow cells).
  • Forecast Flexibility: Change forecast assumptions like revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly see the impact of your inputs on EverQuote’s valuation.
  • Professional Tool: Built for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Structured for clarity and ease of use, with step-by-step instructions.

Key Features

  • Comprehensive EVER Data: Pre-filled with EverQuote’s historical performance metrics and future projections.
  • Fully Customizable Inputs: Modify revenue growth rates, profit margins, discount rates, tax assumptions, and capital investments.
  • Dynamic Valuation Model: Real-time updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
  • User-Friendly Interface: Intuitive, organized, and suitable for both professionals and newcomers.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered EverQuote data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for EverQuote’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for EverQuote, Inc. (EVER)?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to tailor your analysis.
  • Real-Time Valuation: Instantly observe updates to EverQuote’s valuation as you change inputs.
  • Preloaded Data: Comes equipped with EverQuote’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: A tool favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

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

What the Template Contains

  • Preloaded EVER Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.