Priority Technology Holdings, Inc. (PRTH) DCF Valuation

Priority Technology Holdings, Inc. (PRTH) 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

Priority Technology Holdings, Inc. (PRTH) 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:

Enhance your investment strategies with the (PRTH) DCF Calculator! Explore actual Priority Technology Holdings, Inc. financials, adjust growth predictions and expenses, and instantly observe how these changes influence the intrinsic value of (PRTH).


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 371.9 404.3 514.9 663.6 755.6 904.5 1,082.8 1,296.1 1,551.6 1,857.3
Revenue Growth, % 0 8.74 27.34 28.89 13.86 19.71 19.71 19.71 19.71 19.71
EBITDA 47.0 167.6 82.3 126.6 150.0 197.2 236.0 282.5 338.2 404.8
EBITDA, % 12.64 41.44 15.99 19.07 19.85 21.8 21.8 21.8 21.8 21.8
Depreciation 39.1 40.8 49.7 70.7 68.4 90.4 108.2 129.5 155.0 185.5
Depreciation, % 10.51 10.08 9.65 10.65 9.05 9.99 9.99 9.99 9.99 9.99
EBIT 7.9 126.8 32.6 55.9 81.6 106.8 127.8 153.0 183.2 219.3
EBIT, % 2.12 31.36 6.33 8.42 10.8 11.81 11.81 11.81 11.81 11.81
Total Cash 3.2 9.2 20.3 18.5 39.6 27.4 32.7 39.2 46.9 56.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 39.3 43.5 58.7 79.6 60.0
Account Receivables, % 10.57 10.76 11.4 11.99 7.94
Inventories 51.1 82.4 44.7 10.6 .0 80.3 96.1 115.1 137.8 164.9
Inventories, % 13.75 20.37 8.67 1.59 0 8.88 8.88 8.88 8.88 8.88
Accounts Payable 7.0 21.8 5.2 6.5 11.0 19.4 23.2 27.8 33.2 39.8
Accounts Payable, % 1.87 5.39 1.01 0.9814 1.46 2.14 2.14 2.14 2.14 2.14
Capital Expenditure -94.1 -13.0 -59.2 -18.9 -21.3 -82.6 -98.9 -118.4 -141.7 -169.6
Capital Expenditure, % -25.3 -3.22 -11.49 -2.85 -2.81 -9.13 -9.13 -9.13 -9.13 -9.13
Tax Rate, % 118.33 118.33 118.33 118.33 118.33 118.33 118.33 118.33 118.33 118.33
EBITAT 8.1 109.9 -11.7 -37.6 -15.0 39.9 47.7 57.1 68.4 81.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -130.4 117.1 -15.2 28.7 66.8 -59.6 26.2 31.4 37.6 45.0
WACC, % 10.36 9.69 5.29 5.29 5.29 7.18 7.18 7.18 7.18 7.18
PV UFCF
SUM PV UFCF 53.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 46
Terminal Value 885
Present Terminal Value 626
Enterprise Value 679
Net Debt 599
Equity Value 80
Diluted Shares Outstanding, MM 78
Equity Value Per Share 1.02

What You Will Get

  • Real PRTH Financial Data: Pre-filled with Priority Technology Holdings' historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See PRTH'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 DCF Calculator: Offers in-depth unlevered and levered DCF valuation frameworks.
  • WACC Calculator: Features a pre-configured Weighted Average Cost of Capital template with adjustable parameters.
  • Customizable Forecast Assumptions: Easily alter growth projections, capital expenditures, and discount rates.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Priority Technology Holdings, Inc. (PRTH).
  • Interactive Dashboard and Charts: Visual representations highlight essential valuation metrics for straightforward analysis.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Priority Technology Holdings, Inc.'s (PRTH) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Priority Technology Holdings, Inc.'s (PRTH) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose Priority Technology Holdings, Inc. (PRTH)?

  • Streamlined Processes: Access powerful financial tools without the hassle of building models from scratch.
  • Enhanced Precision: Utilize accurate financial metrics and calculations to minimize valuation discrepancies.
  • Completely Adaptable: Modify the framework to suit your unique financial assumptions and forecasts.
  • User-Friendly Design: Intuitive visuals and outputs facilitate straightforward analysis of results.
  • Preferred by Professionals: Crafted for industry experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Priority Technology Holdings, Inc. (PRTH) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models tailored for Priority Technology Holdings, Inc. (PRTH).
  • Consultants: Deliver professional valuation insights on Priority Technology Holdings, Inc. (PRTH) to clients quickly and accurately.
  • Business Owners: Understand how companies like Priority Technology Holdings, Inc. (PRTH) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios involving Priority Technology Holdings, Inc. (PRTH).

What the Template Contains

  • Pre-Filled Data: Includes Priority Technology Holdings, Inc.'s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Priority Technology Holdings, Inc.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.