NerdWallet, Inc. (NRDS) DCF Valuation

NerdWallet, Inc. (NRDS) 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

NerdWallet, Inc. (NRDS) 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:

Evaluate NerdWallet, Inc.'s (NRDS) financial outlook like an expert! This (NRDS) DCF Calculator provides pre-filled financial data and total flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your projections.


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 228.3 245.3 379.6 538.9 599.4 772.3 995.1 1,282.1 1,652.0 2,128.6
Revenue Growth, % 0 7.45 54.75 41.97 11.23 28.85 28.85 28.85 28.85 28.85
EBITDA 44.7 16.3 -9.3 19.5 55.3 56.6 72.9 93.9 121.0 155.9
EBITDA, % 19.58 6.64 -2.45 3.62 9.23 7.32 7.32 7.32 7.32 7.32
Depreciation 15.7 21.9 35.0 37.0 48.2 61.7 79.5 102.4 131.9 170.0
Depreciation, % 6.88 8.93 9.22 6.87 8.04 7.99 7.99 7.99 7.99 7.99
EBIT 29.0 -5.6 -44.3 -17.5 7.1 -5.1 -6.6 -8.5 -10.9 -14.1
EBIT, % 12.7 -2.28 -11.67 -3.25 1.18 -0.66267 -0.66267 -0.66267 -0.66267 -0.66267
Total Cash 67.6 85.4 167.8 83.9 102.5 218.3 281.2 362.3 466.9 601.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 37.3 38.7 60.9 92.8 81.0
Account Receivables, % 16.34 15.78 16.04 17.22 13.51
Inventories 2.8 5.2 .0 .0 .0 5.2 6.7 8.6 11.1 14.2
Inventories, % 1.23 2.12 0.000000263 0.000000186 0 0.66926 0.66926 0.66926 0.66926 0.66926
Accounts Payable 1.8 5.4 3.2 3.6 1.7 7.4 9.5 12.3 15.8 20.4
Accounts Payable, % 0.78844 2.2 0.84299 0.66803 0.28362 0.95689 0.95689 0.95689 0.95689 0.95689
Capital Expenditure -14.8 -18.7 -23.0 -32.2 -29.5 -48.0 -61.8 -79.7 -102.6 -132.2
Capital Expenditure, % -6.48 -7.62 -6.06 -5.98 -4.92 -6.21 -6.21 -6.21 -6.21 -6.21
Tax Rate, % 287.3 287.3 287.3 287.3 287.3 287.3 287.3 287.3 287.3 287.3
EBITAT 25.2 -33.0 -49.9 -8.9 -13.3 -3.5 -4.5 -5.7 -7.4 -9.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -12.2 -30.0 -57.1 -35.6 15.3 -30.1 -21.3 -27.5 -35.4 -45.6
WACC, % 10.97 10.98 10.98 10.94 10.9 10.96 10.96 10.96 10.96 10.96
PV UFCF
SUM PV UFCF -115.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -46
Terminal Value -519
Present Terminal Value -309
Enterprise Value -424
Net Debt -91
Equity Value -333
Diluted Shares Outstanding, MM 77
Equity Value Per Share -4.34

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real NRDS financials.
  • Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effects of your inputs on NerdWallet’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • 🔍 Real-Life NRDS Financials: Pre-filled historical and projected data for NerdWallet, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate NerdWallet’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize NerdWallet’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Download: Get the pre-formatted Excel file containing NerdWallet, Inc.'s (NRDS) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: Real-time updates for intrinsic value and NPV calculations.
  • Test Scenarios: Generate various forecasts and quickly compare results.
  • Make Decisions: Utilize the valuation insights to inform your investment choices.

Why Choose NerdWallet's Financial Tools?

  • Time-Saving: Skip the hassle of building financial models from the ground up – our tools are ready for immediate use.
  • Enhanced Accuracy: Dependable financial data and formulas minimize valuation errors.
  • Completely Customizable: Adjust the tools to align with your specific assumptions and forecasts.
  • User-Friendly: Intuitive charts and outputs simplify the analysis of results.
  • Endorsed by Professionals: Crafted for experts who prioritize both precision and ease of use.

Who Should Use This Product?

  • Investors: Evaluate NerdWallet’s [NRDS] financial health before making investment decisions.
  • CFOs and Financial Analysts: Optimize financial assessments and validate forecasts for NerdWallet.
  • Startup Founders: Understand the valuation methods applied to successful fintech companies like NerdWallet.
  • Consultants: Provide in-depth valuation analyses and reports for clients interested in NerdWallet.
  • Students and Educators: Utilize real data from NerdWallet to learn and teach financial valuation concepts.

What the Template Contains

  • Pre-Filled DCF Model: NerdWallet's financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate NerdWallet's profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.