Smartsheet Inc. (SMAR) DCF Valuation

Smartsheet Inc. (SMAR) 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

Smartsheet Inc. (SMAR) 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:

Gain insights into your Smartsheet Inc. (SMAR) valuation analysis using our cutting-edge DCF Calculator! This Excel template comes preloaded with real (SMAR) data, enabling you to adjust forecasts and assumptions to accurately determine the intrinsic value of Smartsheet Inc.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 270.9 385.5 550.8 766.9 958.3 1,316.3 1,807.8 2,483.0 3,410.4 4,684.0
Revenue Growth, % 0 42.32 42.88 39.23 24.96 37.35 37.35 37.35 37.35 37.35
EBITDA -90.3 -103.2 -148.3 -196.8 -93.3 -322.3 -442.7 -608.0 -835.0 -1,146.9
EBITDA, % -33.34 -26.77 -26.92 -25.66 -9.73 -24.49 -24.49 -24.49 -24.49 -24.49
Depreciation 21.4 29.2 36.7 42.9 26.0 80.1 110.1 151.2 207.7 285.2
Depreciation, % 7.91 7.57 6.66 5.6 2.72 6.09 6.09 6.09 6.09 6.09
EBIT -111.7 -132.4 -184.9 -239.7 -119.3 -402.4 -552.7 -759.2 -1,042.7 -1,432.1
EBIT, % -41.25 -34.34 -33.57 -31.26 -12.45 -30.57 -30.57 -30.57 -30.57 -30.57
Total Cash 566.5 442.2 449.1 456.4 628.8 1,070.5 1,470.3 2,019.4 2,773.6 3,809.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 56.9 102.6 151.1 198.6 238.7
Account Receivables, % 20.99 26.63 27.44 25.9 24.91
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0.000000259 0.000000182 0.00000013 0 0.000000114 0.000000114 0.000000114 0.000000114 0.000000114
Accounts Payable 7.7 2.9 1.5 2.1 2.9 11.7 16.1 22.1 30.3 41.7
Accounts Payable, % 2.85 0.73953 0.2734 0.27708 0.30647 0.88929 0.88929 0.88929 0.88929 0.88929
Capital Expenditure -11.9 -11.8 -17.3 -13.8 -13.3 -36.2 -49.8 -68.4 -93.9 -128.9
Capital Expenditure, % -4.38 -3.06 -3.14 -1.8 -1.39 -2.75 -2.75 -2.75 -2.75 -2.75
Tax Rate, % -8.83 -8.83 -8.83 -8.83 -8.83 -8.83 -8.83 -8.83 -8.83 -8.83
EBITAT -111.9 -128.2 -185.3 -242.9 -129.8 -399.9 -549.2 -754.4 -1,036.1 -1,423.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -151.5 -161.5 -215.7 -260.7 -156.4 -439.8 -608.3 -835.5 -1,147.5 -1,576.1
WACC, % 7.94 7.94 7.94 7.94 7.94 7.94 7.94 7.94 7.94 7.94
PV UFCF
SUM PV UFCF -3,514.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1,608
Terminal Value -27,050
Present Terminal Value -18,458
Enterprise Value -21,973
Net Debt -232
Equity Value -21,741
Diluted Shares Outstanding, MM 135
Equity Value Per Share -161.63

What You Will Receive

  • Accurate SMAR Financial Data: Pre-loaded with Smartsheet’s historical and forecasted data for thorough analysis.
  • Customizable Template: Easily adjust key metrics such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Observe Smartsheet’s intrinsic value update in real-time based on your modifications.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • Intuitive Design: Straightforward layout and clear guidelines suitable for all skill levels.

Key Features

  • 🔍 Real-Life SMAR Financials: Pre-filled historical and projected data for Smartsheet Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Smartsheet’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Smartsheet’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-built Excel file featuring Smartsheet Inc.'s (SMAR) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare results.
  • Make Decisions: Leverage the valuation insights to inform your investment approach.

Why Choose This Smartsheet Calculator?

  • All-in-One Solution: Combines project management metrics, resource allocation, and financial projections seamlessly.
  • Flexible Configurations: Modify highlighted fields to explore different project scenarios and outcomes.
  • In-Depth Analysis: Automatically computes Smartsheet’s (SMAR) market potential and ROI.
  • Preloaded Information: Access to historical performance data and future estimates for reliable analysis.
  • Expert-Level Tool: Perfect for project managers, analysts, and business strategists.

Who Should Use Smartsheet Inc. (SMAR)?

  • Project Managers: Utilize Smartsheet to enhance project tracking and collaboration.
  • Team Leaders: Streamline team workflows and improve productivity with customizable templates.
  • Business Analysts: Analyze project data and generate reports to inform strategic decisions.
  • Marketing Professionals: Manage campaigns and track performance metrics in real-time.
  • IT Departments: Integrate Smartsheet into existing systems for better resource management.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
  • Real-World Data: Smartsheet Inc.’s (SMAR) historical and projected financials preloaded for analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables presenting clear, actionable results.

No products were found matching.