Ziff Davis, Inc. (ZD) DCF Valuation

Ziff Davis, Inc. (ZD) 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

Ziff Davis, Inc. (ZD) 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 valuation analysis of Ziff Davis, Inc. (ZD) with our state-of-the-art DCF Calculator! This Excel template comes preloaded with real (ZD) data, enabling you to adjust forecasts and assumptions to accurately determine the intrinsic value of Ziff Davis, Inc. (ZD).


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 1,372.1 1,489.6 1,416.7 1,391.0 1,364.0 1,363.8 1,363.5 1,363.2 1,362.9 1,362.7
Revenue Growth, % 0 8.57 -4.89 -1.82 -1.94 -0.01999967 -0.01999967 -0.01999967 -0.01999967 -0.01999967
EBITDA 522.6 381.0 683.2 411.8 353.5 456.6 456.5 456.4 456.3 456.2
EBITDA, % 38.09 25.57 48.22 29.61 25.92 33.48 33.48 33.48 33.48 33.48
Depreciation 253.5 246.4 259.8 246.8 237.0 241.3 241.3 241.2 241.2 241.1
Depreciation, % 18.47 16.54 18.34 17.74 17.37 17.69 17.69 17.69 17.69 17.69
EBIT 269.1 134.5 423.4 165.0 116.6 215.3 215.3 215.2 215.2 215.1
EBIT, % 19.62 9.03 29.88 11.86 8.55 15.79 15.79 15.79 15.79 15.79
Total Cash 575.6 243.3 924.0 711.2 764.7 629.2 629.1 629.0 628.9 628.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 261.9 309.5 316.3 304.7 337.7
Account Receivables, % 19.09 20.78 22.33 21.91 24.76
Inventories .0 .0 4.6 .0 .0 .9 .9 .9 .9 .9
Inventories, % 0.0000000729 0.0000000671 0.32653 0.0000000719 0 0.06530573 0.06530573 0.06530573 0.06530573 0.06530573
Accounts Payable 216.9 197.9 131.0 120.8 123.3 152.9 152.9 152.8 152.8 152.8
Accounts Payable, % 15.81 13.28 9.25 8.69 9.04 11.21 11.21 11.21 11.21 11.21
Capital Expenditure -70.6 -95.7 -113.8 -106.2 -108.7 -96.0 -96.0 -96.0 -96.0 -96.0
Capital Expenditure, % -5.15 -6.42 -8.03 -7.64 -7.97 -7.04 -7.04 -7.04 -7.04 -7.04
Tax Rate, % 44.64 44.64 44.64 44.64 44.64 44.64 44.64 44.64 44.64 44.64
EBITAT 295.0 88.0 443.5 80.2 64.5 159.1 159.0 159.0 159.0 158.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 432.8 172.1 511.2 226.9 162.2 373.8 304.3 304.2 304.2 304.1
WACC, % 8.66 8.23 8.66 8.02 8.1 8.33 8.33 8.33 8.33 8.33
PV UFCF
SUM PV UFCF 1,268.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 316
Terminal Value 7,298
Present Terminal Value 4,891
Enterprise Value 6,159
Net Debt 264
Equity Value 5,895
Diluted Shares Outstanding, MM 46
Equity Value Per Share 126.88

What You Will Get

  • Pre-Filled Financial Model: Ziff Davis, Inc.'s (ZD) actual data allows for accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Instant Calculations: Automatic updates provide real-time results as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for adaptability, allowing for repeated use in comprehensive forecasts.

Key Features

  • Comprehensive Ziff Davis Financials: Gain access to precise pre-loaded historical data and future forecasts.
  • Adjustable Projection Parameters: Modify the highlighted cells for metrics like 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 charts and summaries to effectively present your valuation findings.
  • Suitable for All Skill Levels: A straightforward, intuitive layout designed for investors, CFOs, and consultants alike.

How It Works

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

Why Choose Ziff Davis, Inc. (ZD)?

  • Save Time: Access comprehensive market insights without the hassle of extensive research.
  • Enhance Accuracy: Leverage trusted data and analytics to minimize discrepancies in your evaluations.
  • Fully Customizable: Adapt our tools to suit your specific needs and strategic goals.
  • Easy to Understand: Intuitive visualizations and reports simplify complex information for better decision-making.
  • Endorsed by Professionals: Developed for industry leaders who prioritize accuracy and efficiency.

Who Should Use Ziff Davis, Inc. (ZD)?

  • Media Professionals: Explore the latest trends and strategies in digital media and marketing.
  • Students: Gain insights into the intersection of technology and media for academic projects.
  • Investors: Analyze market performance and growth potential of Ziff Davis, Inc. (ZD) within the tech sector.
  • Market Analysts: Utilize comprehensive reports and data to enhance your analysis of media trends.
  • Entrepreneurs: Learn from Ziff Davis, Inc. (ZD) on how to navigate the digital landscape effectively.

What the Template Contains

  • Pre-Filled Data: Includes Ziff Davis, Inc.'s (ZD) 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 Ziff Davis, Inc.'s (ZD) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.