Payoneer Global Inc. (PAYO) DCF Valuation

Payoneer Global Inc. (PAYO) 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

Payoneer Global Inc. (PAYO) 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 strategy with the Payoneer Global Inc. (PAYO) DCF Calculator! Get real Payoneer financial data, adjust growth projections and expenses, and instantly observe how these changes affect the intrinsic value of Payoneer Global Inc. (PAYO).


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 317.8 345.6 473.4 627.6 831.1 1,061.2 1,355.0 1,730.1 2,209.1 2,820.8
Revenue Growth, % 0 8.76 36.98 32.58 32.42 27.69 27.69 27.69 27.69 27.69
EBITDA 14.0 1.2 -7.1 -8.2 116.5 33.8 43.2 55.2 70.4 89.9
EBITDA, % 4.4 0.34636 -1.51 -1.31 14.01 3.19 3.19 3.19 3.19 3.19
Depreciation 10.3 16.5 17.9 20.2 27.8 39.0 49.8 63.6 81.2 103.7
Depreciation, % 3.25 4.77 3.78 3.23 3.35 3.67 3.67 3.67 3.67 3.67
EBIT 3.6 -15.3 -25.0 -28.5 88.7 -5.2 -6.6 -8.4 -10.7 -13.7
EBIT, % 1.15 -4.42 -5.28 -4.54 10.67 -0.48594 -0.48594 -0.48594 -0.48594 -0.48594
Total Cash 114.9 103.0 465.9 543.3 617.0 690.2 881.3 1,125.2 1,436.8 1,834.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 73.1 84.0 77.3 61.2 66.3
Account Receivables, % 23.01 24.32 16.34 9.75 7.98
Inventories 1,713.7 3,381.2 4,404.3 5,841.5 7.0 850.8 1,086.3 1,387.0 1,771.1 2,261.4
Inventories, % 539.31 978.38 930.34 930.73 0.84586 80.17 80.17 80.17 80.17 80.17
Accounts Payable 13.9 17.2 17.2 41.6 33.9 50.3 64.3 82.1 104.8 133.8
Accounts Payable, % 4.39 4.99 3.63 6.62 4.08 4.74 4.74 4.74 4.74 4.74
Capital Expenditure -17.3 -14.0 -20.9 -28.8 -47.8 -51.5 -65.7 -84.0 -107.2 -136.9
Capital Expenditure, % -5.44 -4.06 -4.41 -4.59 -5.75 -4.85 -4.85 -4.85 -4.85 -4.85
Tax Rate, % 29.58 29.58 29.58 29.58 29.58 29.58 29.58 29.58 29.58 29.58
EBITAT -.5 -23.6 -33.7 210.6 62.4 -2.8 -3.6 -4.5 -5.8 -7.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,780.3 -1,696.3 -1,053.1 -1,194.7 5,864.2 -949.1 -289.0 -368.9 -471.1 -601.5
WACC, % 8.22 8.27 8.27 8.22 8.25 8.25 8.25 8.25 8.25 8.25
PV UFCF
SUM PV UFCF -2,162.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -614
Terminal Value -9,822
Present Terminal Value -6,609
Enterprise Value -8,771
Net Debt -574
Equity Value -8,198
Diluted Shares Outstanding, MM 393
Equity Value Per Share -20.88

What You Will Receive

  • Comprehensive Financial Model: Payoneer’s actual performance data facilitates accurate DCF valuation.
  • Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential variables.
  • Real-Time Calculations: Instantaneous updates guarantee you see outcomes as you adjust inputs.
  • Professional-Grade Template: An advanced Excel file crafted for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, allowing for repeated application in detailed financial forecasting.

Key Features

  • Comprehensive Financial Data: Access Payoneer Global Inc.'s historical financial statements and projected forecasts.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Valuation: Instantly view the recalculated intrinsic value of Payoneer Global Inc. (PAYO).
  • Intuitive Visualizations: Dashboard graphs present valuation outcomes and essential metrics clearly.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Payoneer Global Inc. (PAYO) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the updated results, including Payoneer Global Inc.’s (PAYO) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Payoneer Global Inc. (PAYO)?

  • Accurate Data: Utilize real Payoneer financials for trustworthy valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Built-in calculations save you the effort of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and financial consultants.
  • User-Friendly: Easy-to-navigate design and clear instructions ensure accessibility for all users.

Who Should Use This Product?

  • Investors: Evaluate Payoneer Global Inc.'s (PAYO) performance before making investment decisions.
  • CFOs and Financial Analysts: Optimize financial assessments and validate revenue forecasts.
  • Startup Founders: Understand the valuation methods applied to fintech companies like Payoneer.
  • Consultants: Provide detailed valuation analyses and reports for clients in the financial sector.
  • Students and Educators: Utilize current market data to learn and teach valuation strategies.

What the Template Contains

  • Pre-Filled DCF Model: Payoneer Global Inc.'s (PAYO) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to Payoneer.
  • Financial Ratios: Evaluate Payoneer's profitability, leverage, and efficiency metrics.
  • Editable Inputs: Change assumptions such as growth rates, margins, and CAPEX to tailor your analysis.
  • Financial Statements: Access annual and quarterly reports for comprehensive analysis of Payoneer.
  • Interactive Dashboard: Easily visualize key valuation metrics and outcomes for Payoneer Global Inc. (PAYO).

No products were found matching.