DoubleVerify Holdings, Inc. (DV) DCF Valuation

DoubleVerify Holdings, Inc. (DV) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

DoubleVerify Holdings, Inc. (DV) 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:

Discover the true value of DoubleVerify Holdings, Inc. (DV) with our premium DCF Calculator! Adjust essential assumptions, explore various scenarios, and evaluate how different changes affect DoubleVerify's valuation – all within a comprehensive Excel template.


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 182.7 243.9 332.7 452.4 572.5 762.2 1,014.6 1,350.5 1,797.8 2,393.2
Revenue Growth, % 0 33.53 36.42 35.97 26.55 33.12 33.12 33.12 33.12 33.12
EBITDA 62.4 46.5 57.3 94.6 137.8 175.9 234.2 311.7 414.9 552.4
EBITDA, % 34.15 19.06 17.21 20.91 24.07 23.08 23.08 23.08 23.08 23.08
Depreciation 21.8 24.6 30.3 41.7 40.9 72.4 96.3 128.2 170.7 227.2
Depreciation, % 11.94 10.08 9.1 9.21 7.14 9.5 9.5 9.5 9.5 9.5
EBIT 40.6 21.9 27.0 52.9 96.9 103.5 137.8 183.5 244.2 325.1
EBIT, % 22.21 8.97 8.11 11.7 16.93 13.58 13.58 13.58 13.58 13.58
Total Cash 10.9 33.4 221.6 267.8 310.1 304.3 405.0 539.2 717.7 955.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 68.7 94.7 122.9 167.1 206.9
Account Receivables, % 37.6 38.82 36.95 36.94 36.14
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.000000547 0.00000041 0 0 0 0.000000191 0.000000191 0.000000191 0.000000191 0.000000191
Accounts Payable 1.1 3.5 3.9 6.7 12.9 10.6 14.1 18.8 25.0 33.3
Accounts Payable, % 0.62574 1.43 1.16 1.48 2.26 1.39 1.39 1.39 1.39 1.39
Capital Expenditure -5.9 -9.8 -9.4 -40.0 -17.0 -33.4 -44.4 -59.1 -78.7 -104.7
Capital Expenditure, % -3.25 -4 -2.82 -8.84 -2.97 -4.38 -4.38 -4.38 -4.38 -4.38
Tax Rate, % 25.46 25.46 25.46 25.46 25.46 25.46 25.46 25.46 25.46 25.46
EBITAT 26.7 25.9 30.6 38.6 72.3 85.6 113.9 151.7 201.9 268.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -24.9 17.1 23.6 -1.1 62.6 45.0 75.3 100.2 133.4 177.5
WACC, % 8.56 8.59 8.59 8.56 8.56 8.57 8.57 8.57 8.57 8.57
PV UFCF
SUM PV UFCF 397.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 185
Terminal Value 4,037
Present Terminal Value 2,675
Enterprise Value 3,073
Net Debt -224
Equity Value 3,296
Diluted Shares Outstanding, MM 173
Equity Value Per Share 19.01

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real DV financials.
  • Real-World Data: Historical data and forward-looking estimates (as shown in the highlighted cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on DoubleVerify'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

  • Comprehensive Data: DoubleVerify’s historical financial reports and pre-populated projections.
  • Customizable Variables: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Insights: Observe DoubleVerify’s intrinsic value recalibrating instantly.
  • Visual Performance Metrics: Dashboard graphs illustrate valuation outcomes and essential indicators.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  • Download: Access the ready-to-use Excel file with DoubleVerify Holdings, Inc. (DV) financial data.
  • Customize: Adjust forecasts, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations update in real-time.
  • Test Scenarios: Create multiple projections and compare outcomes instantly.
  • Make Decisions: Use the valuation results to guide your investment strategy.

Why Choose This Calculator for DoubleVerify Holdings, Inc. (DV)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your evaluation needs.
  • Real-Time Feedback: Observe immediate updates to DoubleVerify's valuation as you change inputs.
  • Preloaded Data: Comes equipped with DoubleVerify’s actual financial metrics for swift assessments.
  • Industry Approved: Favored by analysts and investors for making well-informed choices.

Who Should Use DoubleVerify Holdings, Inc. (DV)?

  • Advertisers: Enhance your campaign effectiveness with reliable verification metrics.
  • Media Buyers: Streamline your ad purchasing decisions using accurate performance data.
  • Marketers: Tailor your strategies based on real-time insights into ad visibility and engagement.
  • Data Analysts: Leverage comprehensive analytics to improve your advertising ROI.
  • Students and Educators: Utilize it as a case study for understanding digital advertising and verification processes.

What the Template Contains

  • Historical Data: Includes DoubleVerify Holdings, Inc.'s (DV) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate DoubleVerify's (DV) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital specific to DoubleVerify (DV).
  • Editable Inputs: Modify key drivers such as growth rates, EBITDA %, and CAPEX assumptions for DoubleVerify (DV).
  • Quarterly and Annual Statements: A complete breakdown of DoubleVerify's (DV) financials.
  • Interactive Dashboard: Visualize valuation results and projections for DoubleVerify (DV) dynamically.

No products were found matching.