8x8, Inc. (EGHT) 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
8x8, Inc. (EGHT) Bundle
Simplify 8x8, Inc. (EGHT) valuation with this customizable DCF Calculator! Featuring real 8x8, Inc. (EGHT) financials and adjustable forecast inputs, you can test scenarios and uncover 8x8, Inc. (EGHT) fair value in minutes.
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 | 446.2 | 532.3 | 638.1 | 743.9 | 728.7 | 826.5 | 937.5 | 1,063.4 | 1,206.1 | 1,368.1 |
Revenue Growth, % | 0 | 19.3 | 19.87 | 16.58 | -2.05 | 13.43 | 13.43 | 13.43 | 13.43 | 13.43 |
EBITDA | -118.7 | -100.9 | -102.7 | 14.8 | 23.1 | -93.4 | -105.9 | -120.1 | -136.3 | -154.6 |
EBITDA, % | -26.6 | -18.96 | -16.09 | 1.99 | 3.16 | -11.3 | -11.3 | -11.3 | -11.3 | -11.3 |
Depreciation | 37.2 | 45.1 | 50.4 | 57.9 | 47.2 | 64.4 | 73.1 | 82.9 | 94.0 | 106.6 |
Depreciation, % | 8.34 | 8.48 | 7.9 | 7.78 | 6.47 | 7.79 | 7.79 | 7.79 | 7.79 | 7.79 |
EBIT | -155.9 | -146.0 | -153.1 | -43.1 | -24.1 | -157.8 | -179.0 | -203.0 | -230.3 | -261.2 |
EBIT, % | -34.94 | -27.43 | -23.99 | -5.79 | -3.31 | -19.09 | -19.09 | -19.09 | -19.09 | -19.09 |
Total Cash | 170.9 | 152.9 | 136.1 | 137.6 | 117.3 | 203.2 | 230.5 | 261.4 | 296.5 | 336.3 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 55.1 | 51.2 | 57.4 | 62.3 | 59.0 | 78.4 | 88.9 | 100.8 | 114.4 | 129.7 |
Account Receivables, % | 12.35 | 9.61 | 9 | 8.38 | 8.09 | 9.48 | 9.48 | 9.48 | 9.48 | 9.48 |
Inventories | 32.8 | 38.4 | 44.2 | 38.6 | .0 | 44.1 | 50.0 | 56.7 | 64.4 | 73.0 |
Inventories, % | 7.35 | 7.22 | 6.92 | 5.18 | 0 | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 |
Accounts Payable | 40.3 | 31.2 | 49.7 | 46.8 | 48.9 | 59.0 | 66.9 | 75.9 | 86.1 | 97.6 |
Accounts Payable, % | 9.02 | 5.87 | 7.79 | 6.29 | 6.71 | 7.14 | 7.14 | 7.14 | 7.14 | 7.14 |
Capital Expenditure | -67.4 | -35.2 | -24.5 | -14.9 | -16.9 | -49.4 | -56.0 | -63.6 | -72.1 | -81.8 |
Capital Expenditure, % | -15.11 | -6.62 | -3.84 | -2 | -2.32 | -5.98 | -5.98 | -5.98 | -5.98 | -5.98 |
Tax Rate, % | -5.7 | -5.7 | -5.7 | -5.7 | -5.7 | -5.7 | -5.7 | -5.7 | -5.7 | -5.7 |
EBITAT | -156.7 | -146.8 | -152.8 | -44.8 | -25.5 | -157.7 | -178.9 | -202.9 | -230.2 | -261.1 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -234.5 | -147.6 | -120.4 | -4.0 | 48.7 | -196.1 | -170.4 | -193.3 | -219.2 | -248.7 |
WACC, % | 9.72 | 9.72 | 9.71 | 9.72 | 9.72 | 9.72 | 9.72 | 9.72 | 9.72 | 9.72 |
PV UFCF | ||||||||||
SUM PV UFCF | -774.3 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | -254 | |||||||||
Terminal Value | -3,286 | |||||||||
Present Terminal Value | -2,067 | |||||||||
Enterprise Value | -2,841 | |||||||||
Net Debt | 361 | |||||||||
Equity Value | -3,202 | |||||||||
Diluted Shares Outstanding, MM | 121 | |||||||||
Equity Value Per Share | -26.44 |
What You Will Get
- Real 8x8 Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for 8x8, Inc. (EGHT).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to 8x8, Inc. (EGHT).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on 8x8, Inc.’s (EGHT) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for 8x8, Inc. (EGHT).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for 8x8, Inc. (EGHT).
Key Features
- Comprehensive Data: 8x8, Inc.'s historical financial statements and pre-filled forecasts.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: View 8x8, Inc.'s intrinsic value recalculating instantly.
- Intuitive Visualizations: Dashboard charts illustrate valuation results and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template with 8x8, Inc.'s (EGHT) data included.
- Step 2: Explore the pre-filled sheets and familiarize yourself with the key performance indicators.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including 8x8, Inc.'s (EGHT) intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs.
Why Choose the 8x8 Calculator?
- Designed for Experts: A sophisticated tool favored by analysts, CFOs, and industry consultants.
- Comprehensive Data: 8x8, Inc.'s historical and projected financials integrated for precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Transparent Results: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance to navigate through the calculations.
Who Should Use This Product?
- Investors: Assess the true value of 8x8, Inc. (EGHT) before making investment choices.
- CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis.
- Consultants: Easily modify the template for client valuation reports.
- Entrepreneurs: Discover financial modeling strategies employed by leading tech firms.
- Educators: Implement it as a resource for teaching valuation techniques.
What the Template Contains
- Preloaded EGHT 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.