Yext, Inc. (YEXT) DCF Valuation

Yext, Inc. (YEXT) 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

Yext, Inc. (YEXT) 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 Yext, Inc.'s (YEXT) financial outlook like an expert! This (YEXT) DCF Calculator provides pre-filled financial data and the flexibility to modify revenue growth, WACC, margins, and other critical assumptions to align with your predictions.


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 298.8 354.7 390.6 400.9 404.3 437.0 472.3 510.4 551.6 596.2
Revenue Growth, % 0 18.68 10.13 2.63 0.86616 8.08 8.08 8.08 8.08 8.08
EBITDA -77.8 -71.2 -65.4 -36.9 24.7 -57.6 -62.3 -67.3 -72.7 -78.6
EBITDA, % -26.05 -20.07 -16.73 -9.2 6.12 -13.19 -13.19 -13.19 -13.19 -13.19
Depreciation 42.3 22.8 26.1 26.4 24.6 34.9 37.7 40.8 44.1 47.6
Depreciation, % 14.15 6.43 6.68 6.58 6.09 7.99 7.99 7.99 7.99 7.99
EBIT -120.1 -94.0 -91.4 -63.3 .1 -92.5 -100.0 -108.1 -116.8 -126.2
EBIT, % -40.2 -26.5 -23.41 -15.78 0.03264725 -21.17 -21.17 -21.17 -21.17 -21.17
Total Cash 256.1 230.4 261.2 190.2 210.2 277.0 299.4 323.6 349.7 378.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 80.6 97.5 101.6 109.7 108.2
Account Receivables, % 26.97 27.48 26.01 27.37 26.76
Inventories 28.4 30.3 34.0 31.0 .0 30.2 32.6 35.2 38.1 41.1
Inventories, % 9.51 8.55 8.7 7.74 0 6.9 6.9 6.9 6.9 6.9
Accounts Payable 7.4 11.5 9.2 7.3 7.4 10.2 11.1 12.0 12.9 14.0
Accounts Payable, % 2.48 3.24 2.36 1.81 1.84 2.34 2.34 2.34 2.34 2.34
Capital Expenditure -11.9 -65.1 -13.4 -6.2 -2.7 -24.5 -26.4 -28.6 -30.9 -33.4
Capital Expenditure, % -3.98 -18.36 -3.44 -1.54 -0.67471 -5.6 -5.6 -5.6 -5.6 -5.6
Tax Rate, % -678.11 -678.11 -678.11 -678.11 -678.11 -678.11 -678.11 -678.11 -678.11 -678.11
EBITAT -121.2 -94.1 -92.7 -65.3 1.0 -92.5 -100.0 -108.1 -116.8 -126.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -192.4 -151.1 -90.1 -52.2 55.6 -118.9 -99.8 -107.9 -116.6 -126.0
WACC, % 9.33 9.33 9.33 9.33 9.33 9.33 9.33 9.33 9.33 9.33
PV UFCF
SUM PV UFCF -437.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -129
Terminal Value -1,755
Present Terminal Value -1,123
Enterprise Value -1,561
Net Debt -104
Equity Value -1,457
Diluted Shares Outstanding, MM 124
Equity Value Per Share -11.74

What You Will Get

  • Comprehensive YEXT Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Real-Time Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Yext’s future performance.
  • User-Friendly Interface: Designed for professionals while remaining accessible to newcomers.

Key Features

  • Comprehensive Yext Data: Gain access to accurate pre-loaded historical performance metrics and future expectations.
  • Adjustable Forecast Parameters: Modify highlighted cells for key variables such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly graphs and summaries to help visualize your valuation outcomes.
  • Designed for All Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Yext, Inc.'s (YEXT) preloaded data.
  • 2. Modify Key Inputs: Adjust essential parameters such as growth projections, WACC, and capital expenditures.
  • 3. See Results Immediately: The DCF model automatically computes intrinsic value and NPV in real-time.
  • 4. Explore Different Scenarios: Evaluate various forecasts to investigate alternative valuation results.
  • 5. Present with Assurance: Deliver professional valuation analysis to reinforce your decision-making process.

Why Choose This Calculator for Yext, Inc. (YEXT)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Yext, Inc. (YEXT).
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios for Yext, Inc. (YEXT).
  • In-Depth Analysis: Automatically computes Yext, Inc. (YEXT)'s intrinsic value and Net Present Value.
  • Preloaded Information: Access historical and forecasted data for precise calculations related to Yext, Inc. (YEXT).
  • High-Quality Standards: Perfect for financial analysts, investors, and consultants focused on Yext, Inc. (YEXT).

Who Should Use Yext, Inc. (YEXT)?

  • Business Owners: Enhance your online presence and manage business information effortlessly.
  • Marketing Professionals: Streamline local SEO efforts with an intuitive platform designed for optimization.
  • Agencies: Deliver comprehensive solutions to clients looking to improve their digital footprint.
  • Brand Managers: Gain insights into customer interactions and brand visibility across various platforms.
  • Students and Educators: Explore real-world applications of digital marketing strategies in academic settings.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Yext, Inc. (YEXT).
  • Real-World Data: Yext’s historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Yext’s performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Yext, Inc. (YEXT).
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable insights on Yext’s financial health.