Synchronoss Technologies, Inc. (SNCR) 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
Synchronoss Technologies, Inc. (SNCR) Bundle
Evaluate Synchronoss Technologies, Inc.'s financial outlook like an expert! This (SNCR) DCF Calculator provides pre-filled financial data along with full customization options 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 | 308.7 | 291.7 | 280.6 | 252.6 | 164.2 | 141.9 | 122.6 | 106.0 | 91.6 | 79.2 |
| Revenue Growth, % | 0 | -5.53 | -3.79 | -9.97 | -35 | -13.58 | -13.58 | -13.58 | -13.58 | -13.58 |
| EBITDA | -23.9 | 6.7 | 10.9 | 21.6 | 1.5 | 2.2 | 1.9 | 1.7 | 1.4 | 1.2 |
| EBITDA, % | -7.75 | 2.3 | 3.89 | 8.56 | 0.90258 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 |
| Depreciation | 77.0 | 43.7 | 34.8 | 14.8 | 16.8 | 19.4 | 16.8 | 14.5 | 12.5 | 10.8 |
| Depreciation, % | 24.95 | 14.98 | 12.39 | 5.84 | 10.25 | 13.68 | 13.68 | 13.68 | 13.68 | 13.68 |
| EBIT | -101.0 | -37.0 | -23.9 | 6.9 | -15.3 | -17.2 | -14.8 | -12.8 | -11.1 | -9.6 |
| EBIT, % | -32.71 | -12.68 | -8.5 | 2.72 | -9.35 | -12.1 | -12.1 | -12.1 | -12.1 | -12.1 |
| Total Cash | 39.0 | 33.7 | 31.5 | 21.9 | 24.6 | 16.8 | 14.5 | 12.5 | 10.8 | 9.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 65.9 | 47.8 | 47.6 | 47.0 | 23.5 | 24.9 | 21.5 | 18.6 | 16.1 | 13.9 |
| Account Receivables, % | 21.33 | 16.41 | 16.96 | 18.61 | 14.3 | 17.52 | 17.52 | 17.52 | 17.52 | 17.52 |
| Inventories | 24.2 | -39.8 | -42.9 | -36.3 | .0 | -10.1 | -8.7 | -7.5 | -6.5 | -5.6 |
| Inventories, % | 7.85 | -13.66 | -15.29 | -14.39 | 0 | -7.1 | -7.1 | -7.1 | -7.1 | -7.1 |
| Accounts Payable | 21.6 | 12.7 | 11.1 | 9.7 | 7.5 | 6.7 | 5.8 | 5.0 | 4.3 | 3.8 |
| Accounts Payable, % | 6.98 | 4.37 | 3.95 | 3.84 | 4.55 | 4.74 | 4.74 | 4.74 | 4.74 | 4.74 |
| Capital Expenditure | -21.2 | -18.0 | -24.5 | -21.2 | -19.9 | -12.0 | -10.4 | -9.0 | -7.7 | -6.7 |
| Capital Expenditure, % | -6.86 | -6.15 | -8.73 | -8.38 | -12.1 | -8.45 | -8.45 | -8.45 | -8.45 | -8.45 |
| Tax Rate, % | -86.06 | -86.06 | -86.06 | -86.06 | -86.06 | -86.06 | -86.06 | -86.06 | -86.06 | -86.06 |
| EBITAT | -103.1 | -10.2 | -18.2 | 9.0 | -28.6 | -13.9 | -12.0 | -10.4 | -9.0 | -7.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -115.8 | 88.8 | -6.3 | -4.8 | -46.6 | 1.5 | -4.5 | -3.9 | -3.3 | -2.9 |
| WACC, % | 10.33 | 6.39 | 9.04 | 10.33 | 10.33 | 9.28 | 9.28 | 9.28 | 9.28 | 9.28 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -9.5 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | -3 | |||||||||
| Terminal Value | -47 | |||||||||
| Present Terminal Value | -30 | |||||||||
| Enterprise Value | -40 | |||||||||
| Net Debt | 142 | |||||||||
| Equity Value | -182 | |||||||||
| Diluted Shares Outstanding, MM | 10 | |||||||||
| Equity Value Per Share | -18.63 |
What You Will Get
- Real SNCR Financial Data: Pre-filled with Synchronoss Technologies’ historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Synchronoss Technologies’ intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- 🔍 Real-Life SNCR Financials: Pre-filled historical and projected data for Synchronoss Technologies, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Synchronoss’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Synchronoss’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template featuring Synchronoss Technologies, Inc.'s (SNCR) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Synchronoss Technologies, Inc.'s (SNCR) intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or generate detailed reports.
Why Choose This Calculator for Synchronoss Technologies, Inc. (SNCR)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Financial Data: Historical and projected financials for Synchronoss preloaded for precise analysis.
- Dynamic Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Step-by-step guidance simplifies the calculation process.
Who Should Use This Product?
- Investors: Accurately estimate Synchronoss Technologies, Inc.’s (SNCR) fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Synchronoss Technologies, Inc. (SNCR).
- Consultants: Quickly customize the template for valuation reports tailored to clients in the tech industry.
- Entrepreneurs: Gain insights into financial modeling practices employed by leading technology firms.
- Educators: Use it as a teaching resource to illustrate valuation methodologies relevant to the tech sector.
What the Template Contains
- Preloaded SNCR Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.