comScore, Inc. (SCOR) DCF Valuation

comScore, Inc. (SCOR) 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

comScore, Inc. (SCOR) 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:

Whether you're an investor or an analyst, this comScore, Inc. (SCOR) DCF Calculator is your go-to resource for accurate valuation. Preloaded with real data from comScore, Inc., you can adjust forecasts and instantly 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 388.6 356.0 367.0 376.4 371.3 367.5 363.8 360.1 356.4 352.7
Revenue Growth, % 0 -8.39 3.08 2.56 -1.35 -1.02 -1.02 -1.02 -1.02 -1.02
EBITDA -249.2 44.1 12.3 -7.5 -45.9 -46.1 -45.7 -45.2 -44.7 -44.3
EBITDA, % -64.12 12.38 3.34 -2 -12.37 -12.55 -12.55 -12.55 -12.55 -12.55
Depreciation 59.3 55.3 53.6 56.4 25.0 49.3 48.8 48.3 47.8 47.3
Depreciation, % 15.25 15.53 14.62 14.99 6.73 13.42 13.42 13.42 13.42 13.42
EBIT -308.5 -11.2 -41.4 -63.9 -70.9 -95.5 -94.5 -93.5 -92.6 -91.6
EBIT, % -79.37 -3.15 -11.27 -16.98 -19.1 -25.98 -25.98 -25.98 -25.98 -25.98
Total Cash 46.6 31.1 21.9 20.0 22.8 28.0 27.7 27.5 27.2 26.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 71.9 69.4 72.1 68.5 63.8
Account Receivables, % 18.49 19.49 19.63 18.19 17.19
Inventories .0 .0 .0 .4 .0 .1 .1 .1 .1 .1
Inventories, % 0 0.000000281 0 0.10573 0 0.02114648 0.02114648 0.02114648 0.02114648 0.02114648
Accounts Payable 44.8 36.6 23.6 29.1 30.6 32.5 32.2 31.8 31.5 31.2
Accounts Payable, % 11.53 10.29 6.42 7.73 8.23 8.84 8.84 8.84 8.84 8.84
Capital Expenditure -14.2 -15.6 -15.6 -17.8 -1.6 -12.8 -12.7 -12.6 -12.4 -12.3
Capital Expenditure, % -3.66 -4.37 -4.24 -4.73 -0.42548 -3.49 -3.49 -3.49 -3.49 -3.49
Tax Rate, % -1.97 -1.97 -1.97 -1.97 -1.97 -1.97 -1.97 -1.97 -1.97 -1.97
EBITAT -307.6 -11.4 -52.7 -80.9 -72.3 -95.4 -94.4 -93.5 -92.5 -91.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -289.6 22.6 -30.4 -33.6 -42.4 -61.6 -57.9 -57.3 -56.7 -56.2
WACC, % 6.35 6.36 6.36 6.36 6.36 6.36 6.36 6.36 6.36 6.36
PV UFCF
SUM PV UFCF -242.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -57
Terminal Value -1,314
Present Terminal Value -965
Enterprise Value -1,207
Net Debt 24
Equity Value -1,232
Diluted Shares Outstanding, MM 5
Equity Value Per Share -256.00

What You Will Get

  • Authentic comScore Data: Comprehensive financials – including revenue and EBIT – derived from actual and forecasted figures.
  • Complete Customization: Modify all key parameters (yellow cells) such as WACC, growth %, and tax rates.
  • Immediate Valuation Updates: Automatic recalculations to evaluate the effects of changes on comScore’s fair value.
  • Flexible Excel Template: Designed for quick adjustments, scenario analysis, and in-depth projections.
  • Efficient and Precise: Avoid the hassle of building models from the ground up while ensuring accuracy and adaptability.

Key Features

  • Comprehensive Data Access: Historical performance metrics and detailed forecasts for comScore, Inc. (SCOR).
  • Customizable Parameters: Modify inputs such as WACC, tax rates, revenue growth, and EBITDA margins.
  • Real-Time Insights: View comScore, Inc. (SCOR)'s intrinsic value update immediately.
  • Intuitive Visualizations: Interactive dashboard charts present valuation outcomes and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  • Download: Get the pre-formatted Excel file containing comScore, Inc.'s (SCOR) financial data.
  • Customize: Modify projections such as revenue growth, EBITDA %, and WACC to suit your analysis.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you make changes.
  • Test Scenarios: Generate various forecasts and instantly compare the results.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Choose This Calculator for comScore, Inc. (SCOR)?

  • Comprehensive Tool: Offers DCF, WACC, and financial ratio analyses all in one convenient platform.
  • Customizable Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • Detailed Insights: Automatically computes comScore’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on SCOR.

Who Should Use This Product?

  • Investors: Evaluate comScore’s valuation before making stock transactions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
  • Startup Founders: Discover how leading public companies like comScore are appraised.
  • Consultants: Provide comprehensive valuation reports to clients.
  • Students and Educators: Utilize real-time data to learn and teach valuation strategies.

What the Template Contains

  • Pre-Filled Data: Includes comScore, Inc.'s (SCOR) 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 comScore, Inc.'s (SCOR) 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.