Globant S.A. (GLOB) DCF Valuation

Globant S.A. (GLOB) 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

Globant S.A. (GLOB) 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:

Evaluate Globant S.A.'s financial outlook like an expert! This (GLOB) DCF Calculator provides you with pre-filled financial data and full flexibility 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 659.3 814.1 1,297.1 1,780.2 2,095.9 2,817.9 3,788.6 5,093.5 6,848.1 9,206.9
Revenue Growth, % 0 23.48 59.32 37.25 17.73 34.45 34.45 34.45 34.45 34.45
EBITDA 114.5 135.4 218.1 317.3 361.5 484.1 650.8 875.0 1,176.3 1,581.5
EBITDA, % 17.37 16.64 16.81 17.82 17.25 17.18 17.18 17.18 17.18 17.18
Depreciation 38.8 48.5 80.3 107.9 139.9 173.4 233.2 313.5 421.4 566.6
Depreciation, % 5.89 5.95 6.19 6.06 6.67 6.15 6.15 6.15 6.15 6.15
EBIT 75.7 87.0 137.8 209.3 221.7 310.6 417.6 561.5 754.9 1,014.9
EBIT, % 11.48 10.68 10.62 11.76 10.58 11.02 11.02 11.02 11.02 11.02
Total Cash 87.0 299.8 462.4 347.4 324.8 680.2 914.4 1,229.4 1,652.9 2,222.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 170.1 218.9 308.0 440.0 531.0
Account Receivables, % 25.79 26.89 23.74 24.72 25.34
Inventories -19.4 -19.3 -27.6 -47.2 .0 -56.8 -76.4 -102.7 -138.1 -185.7
Inventories, % -2.94 -2.37 -2.13 -2.65 0.0000000477 -2.02 -2.02 -2.02 -2.02 -2.02
Accounts Payable 10.6 16.9 22.2 35.8 48.5 54.8 73.7 99.0 133.1 179.0
Accounts Payable, % 1.61 2.08 1.71 2.01 2.31 1.94 1.94 1.94 1.94 1.94
Capital Expenditure -32.0 -53.5 -77.6 -95.4 -126.8 -162.4 -218.3 -293.5 -394.6 -530.6
Capital Expenditure, % -4.85 -6.57 -5.99 -5.36 -6.05 -5.76 -5.76 -5.76 -5.76 -5.76
Tax Rate, % 19.94 19.94 19.94 19.94 19.94 19.94 19.94 19.94 19.94 19.94
EBITAT 59.2 61.6 106.0 161.6 177.5 238.1 320.2 430.4 578.7 778.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -74.0 14.0 33.1 75.2 65.1 130.6 127.9 172.0 231.2 310.8
WACC, % 10.84 10.82 10.83 10.83 10.84 10.83 10.83 10.83 10.83 10.83
PV UFCF
SUM PV UFCF 687.3
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 323
Terminal Value 4,731
Present Terminal Value 2,829
Enterprise Value 3,517
Net Debt -29
Equity Value 3,546
Diluted Shares Outstanding, MM 44
Equity Value Per Share 81.34

What You Will Get

  • Real GLOB Financial Data: Pre-filled with Globant S.A.’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Globant S.A.’s 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

  • Comprehensive Financial Data: Access reliable historical figures and future forecasts for Globant S.A. (GLOB).
  • Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow evaluations.
  • User-Friendly Dashboard: Clear charts and summaries to help visualize your valuation insights.
  • Suitable for All Skill Levels: A straightforward and intuitive layout designed for investors, CFOs, and consultants alike.

How It Works

  • Download: Access the ready-to-use Excel file with Globant S.A.'s (GLOB) 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 Globant S.A. (GLOB)?

  • Accuracy: Utilizes real Globant financial data for precise calculations.
  • Flexibility: Tailored for users to easily adjust and experiment with inputs.
  • Time-Saving: Eliminate the need to construct a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected by CFOs.
  • User-Friendly: Intuitive design makes it accessible for users with varying levels of financial modeling skills.

Who Should Use This Product?

  • Tech Entrepreneurs: Understand how to evaluate tech companies and apply these methods to your own ventures.
  • Researchers: Utilize Globant's models in your studies on technology and innovation.
  • Investors: Assess your investment strategies and analyze valuation scenarios for Globant S.A. (GLOB).
  • Financial Analysts: Enhance your analysis with a user-friendly, customizable DCF model tailored for tech stocks.
  • Business Students: Discover how leading tech firms like Globant are valued and what drives their market performance.

What the Template Contains

  • Pre-Filled DCF Model: Globant S.A.’s (GLOB) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Globant S.A.’s (GLOB) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.