MarketWise, Inc. (MKTW) DCF Valuation

MarketWise, Inc. (MKTW) 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

MarketWise, Inc. (MKTW) 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:

As an investor or analyst, this (MKTW) DCF Calculator is your go-to resource for accurate valuation. Preloaded with MarketWise, Inc. real data, you can adjust forecasts and immediately observe the effects.


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 272.2 364.2 549.2 512.4 448.2 521.4 606.6 705.7 821.0 955.1
Revenue Growth, % 0 33.78 50.8 -6.7 -12.53 16.34 16.34 16.34 16.34 16.34
EBITDA 27.8 -536.0 -964.9 89.9 57.5 -166.3 -193.4 -225.0 -261.8 -304.6
EBITDA, % 10.2 -147.17 -175.7 17.54 12.82 -31.89 -31.89 -31.89 -31.89 -31.89
Depreciation 2.3 5.1 4.6 5.0 3.8 5.1 6.0 7.0 8.1 9.4
Depreciation, % 0.85739 1.41 0.83215 0.97892 0.85256 0.98593 0.98593 0.98593 0.98593 0.98593
EBIT 25.4 -541.1 -969.5 84.8 53.7 -169.1 -196.7 -228.8 -266.2 -309.7
EBIT, % 9.35 -148.58 -176.53 16.56 11.97 -32.43 -32.43 -32.43 -32.43 -32.43
Total Cash 170.5 114.4 139.1 158.6 155.2 192.9 224.4 261.0 303.7 353.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 8.1 13.3 8.6 5.6 9.7
Account Receivables, % 2.99 3.64 1.57 1.08 2.17
Inventories 26.0 51.1 96.2 111.7 .0 65.6 76.3 88.7 103.2 120.1
Inventories, % 9.54 14.02 17.52 21.8 0 12.58 12.58 12.58 12.58 12.58
Accounts Payable 5.0 12.0 4.8 .7 .6 6.5 7.6 8.8 10.2 11.9
Accounts Payable, % 1.83 3.29 0.86638 0.13388 0.12473 1.25 1.25 1.25 1.25 1.25
Capital Expenditure -.9 -.5 -1.2 -.2 -1.7 -1.2 -1.3 -1.6 -1.8 -2.1
Capital Expenditure, % -0.34126 -0.13318 -0.21341 -0.03337217 -0.38533 -0.22131 -0.22131 -0.22131 -0.22131 -0.22131
Tax Rate, % 96.82 96.82 96.82 96.82 96.82 96.82 96.82 96.82 96.82 96.82
EBITAT 25.4 -537.9 -971.9 83.6 1.7 -135.6 -157.7 -183.5 -213.5 -248.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2.3 -556.5 -1,016.2 72.0 111.2 -193.5 -164.7 -191.6 -222.9 -259.3
WACC, % 5.88 5.87 5.88 5.86 4.75 5.65 5.65 5.65 5.65 5.65
PV UFCF
SUM PV UFCF -869.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -265
Terminal Value -7,247
Present Terminal Value -5,505
Enterprise Value -6,374
Net Debt -149
Equity Value -6,225
Diluted Shares Outstanding, MM 33
Equity Value Per Share -186.87

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to create various scenarios.
  • Real-World Data: MarketWise, Inc.'s (MKTW) financial data pre-loaded to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A sophisticated Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and optimizing time.

Key Features

  • Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for MarketWise, Inc. (MKTW).
  • WACC Calculator: A pre-structured Weighted Average Cost of Capital sheet that allows for customizable inputs specific to MarketWise, Inc. (MKTW).
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit MarketWise, Inc. (MKTW) projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for MarketWise, Inc. (MKTW).
  • Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis of MarketWise, Inc. (MKTW).

How It Works

  1. Step 1: Download the MarketWise, Inc. (MKTW) Excel file.
  2. Step 2: Review the pre-filled MarketWise data (historical and projected).
  3. Step 3: Modify key assumptions (yellow cells) according to your insights.
  4. Step 4: Observe automatic updates for MarketWise’s intrinsic value.
  5. Step 5: Utilize the results for investment strategies or reporting.

Why Choose MarketWise, Inc. (MKTW) Calculator?

  • Accuracy: Utilizes authentic MarketWise financial data for precise calculations.
  • Flexibility: Allows users to easily modify inputs and test various scenarios.
  • Time-Saving: Eliminate the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and detail expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users of all experience levels.

Who Should Use MarketWise, Inc. (MKTW)?

  • Investors: Evaluate MarketWise's market performance before making investment decisions.
  • CFOs and Financial Analysts: Enhance financial analysis and forecasting for MarketWise.
  • Startup Founders: Understand valuation metrics used for established companies like MarketWise.
  • Consultants: Provide expert valuation assessments and insights for clients regarding MarketWise.
  • Students and Educators: Utilize MarketWise's financial data to teach and learn valuation methodologies.

What the Template Contains

  • Historical Data: Includes MarketWise, Inc.'s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate MarketWise, Inc.'s 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 MarketWise, Inc.'s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.