Jumia Technologies AG (JMIA) DCF Valuation

Jumia Technologies AG (JMIA) 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

Jumia Technologies AG (JMIA) 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:

Save time and improve precision with our (JMIA) DCF Calculator! With real data from Jumia Technologies AG and customizable assumptions, this tool empowers you to forecast, analyze, and value Jumia like a seasoned investor.


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 212.2 219.2 185.2 231.0 194.0 192.3 190.7 189.0 187.3 185.7
Revenue Growth, % 0 3.3 -15.51 24.7 -15.99 -0.87533 -0.87533 -0.87533 -0.87533 -0.87533
EBITDA -256.3 -174.8 -222.1 -199.1 -89.5 -158.5 -157.1 -155.7 -154.4 -153.0
EBITDA, % -120.78 -79.73 -119.91 -86.19 -46.12 -82.41 -82.41 -82.41 -82.41 -82.41
Depreciation 9.2 9.7 10.1 11.9 10.2 9.5 9.4 9.3 9.2 9.1
Depreciation, % 4.34 4.41 5.43 5.17 5.26 4.92 4.92 4.92 4.92 4.92
EBIT -265.5 -184.5 -232.2 -211.0 -99.7 -164.2 -162.8 -161.4 -159.9 -158.5
EBIT, % -125.12 -84.14 -125.33 -91.36 -51.38 -85.38 -85.38 -85.38 -85.38 -85.38
Total Cash 307.5 480.3 533.8 237.2 125.5 178.8 177.2 175.6 174.1 172.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 26.9 9.3 23.0 19.9 18.8
Account Receivables, % 12.68 4.23 12.4 8.63 9.68
Inventories 13.2 10.5 11.4 11.9 10.1 10.6 10.5 10.4 10.3 10.2
Inventories, % 6.23 4.8 6.15 5.15 5.2 5.51 5.51 5.51 5.51 5.51
Accounts Payable 65.9 21.2 18.4 66.9 57.7 42.1 41.7 41.3 41.0 40.6
Accounts Payable, % 31.05 9.68 9.93 28.95 29.73 21.87 21.87 21.87 21.87 21.87
Capital Expenditure -7.6 -4.0 -7.5 -11.6 -2.3 -6.0 -6.0 -5.9 -5.9 -5.8
Capital Expenditure, % -3.6 -1.8 -4.04 -5.03 -1.21 -3.13 -3.13 -3.13 -3.13 -3.13
Tax Rate, % -5.63 -5.63 -5.63 -5.63 -5.63 -5.63 -5.63 -5.63 -5.63 -5.63
EBITAT -266.2 -187.5 -232.6 -217.3 -105.3 -164.2 -162.8 -161.4 -159.9 -158.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -238.9 -206.1 -247.4 -166.0 -103.7 -176.5 -159.5 -158.1 -156.7 -155.3
WACC, % 18.86 18.86 18.86 18.86 18.86 18.86 18.86 18.86 18.86 18.86
PV UFCF
SUM PV UFCF -499.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -158
Terminal Value -940
Present Terminal Value -396
Enterprise Value -896
Net Debt -31
Equity Value -865
Diluted Shares Outstanding, MM 101
Equity Value Per Share -8.57

What You Will Get

  • Real JMIA Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Jumia's future performance.
  • User-Friendly Design: Crafted for professionals while remaining easy to use for newcomers.

Key Features

  • Comprehensive Jumia Financials: Gain access to precise pre-loaded historical data and future forecasts for Jumia Technologies AG (JMIA).
  • Tailorable Forecast Assumptions: Modify highlighted cells for critical inputs such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic refresh of DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to effectively visualize your valuation outcomes.
  • Designed for All Skill Levels: A straightforward, user-centric layout suitable for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Jumia Technologies AG (JMIA) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Jumia Technologies AG’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Jumia Technologies AG (JMIA)?

  • Comprehensive Tool: Offers DCF, WACC, and financial ratio analyses all in one platform.
  • Customizable Inputs: Modify the yellow-highlighted cells to explore different scenarios.
  • Detailed Insights: Automatically computes Jumia’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focused on JMIA.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Jumia Technologies AG (JMIA) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Jumia Technologies AG (JMIA).
  • Consultants: Deliver professional valuation insights regarding Jumia Technologies AG (JMIA) to clients quickly and accurately.
  • Business Owners: Understand how companies like Jumia Technologies AG (JMIA) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Jumia Technologies AG (JMIA).

What the Template Contains

  • Pre-Filled DCF Model: Jumia Technologies AG’s (JMIA) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Jumia’s (JMIA) 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.