Accolade, Inc. (ACCD) DCF Valuation

Accolade, Inc. (ACCD) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Accolade, Inc. (ACCD) 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:

Whether you’re an investor or analyst, this (ACCD) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Accolade, Inc., you can adjust forecasts and instantly observe the effects.


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 132.5 170.4 310.0 363.1 414.3 561.1 760.0 1,029.4 1,394.2 1,888.3
Revenue Growth, % 0 28.57 81.98 17.13 14.09 35.44 35.44 35.44 35.44 35.44
EBITDA -39.8 -38.7 -130.9 -110.3 -71.2 -160.0 -216.7 -293.5 -397.5 -538.4
EBITDA, % -30.03 -22.72 -42.23 -30.39 -17.18 -28.51 -28.51 -28.51 -28.51 -28.51
Depreciation 8.5 8.2 42.6 47.4 45.2 54.9 74.4 100.8 136.5 184.8
Depreciation, % 6.43 4.82 13.74 13.05 10.9 9.79 9.79 9.79 9.79 9.79
EBIT -48.3 -46.9 -173.5 -157.7 -116.4 -214.9 -291.1 -394.2 -534.0 -723.2
EBIT, % -36.46 -27.54 -55.97 -43.43 -28.09 -38.3 -38.3 -38.3 -38.3 -38.3
Total Cash 84.3 433.9 365.9 321.1 237.0 459.3 622.1 842.6 1,141.2 1,545.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.2 11.8 30.8 26.7 27.7
Account Receivables, % 0.89731 6.95 9.94 7.35 6.69
Inventories 1.6 2.3 3.0 4.0 -15.8 1.0 1.3 1.8 2.4 3.2
Inventories, % 1.24 1.35 0.97251 1.11 -3.82 0.17184 0.17184 0.17184 0.17184 0.17184
Accounts Payable 5.3 7.4 7.8 10.2 13.7 19.0 25.8 34.9 47.3 64.1
Accounts Payable, % 3.98 4.34 2.53 2.8 3.32 3.39 3.39 3.39 3.39 3.39
Capital Expenditure -3.3 -2.4 -3.6 -7.2 -12.5 -11.3 -15.3 -20.7 -28.1 -38.0
Capital Expenditure, % -2.5 -1.39 -1.17 -1.99 -3.01 -2.01 -2.01 -2.01 -2.01 -2.01
Tax Rate, % -1.25 -1.25 -1.25 -1.25 -1.25 -1.25 -1.25 -1.25 -1.25 -1.25
EBITAT -48.4 -46.9 -165.9 -156.5 -117.8 -212.7 -288.1 -390.2 -528.4 -715.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -40.8 -50.3 -146.2 -110.9 -62.7 -188.5 -235.2 -318.6 -431.5 -584.4
WACC, % 9.43 9.43 9.34 9.41 9.43 9.41 9.41 9.41 9.41 9.41
PV UFCF
SUM PV UFCF -1,286.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -596
Terminal Value -8,048
Present Terminal Value -5,134
Enterprise Value -6,421
Net Debt 56
Equity Value -6,477
Diluted Shares Outstanding, MM 75
Equity Value Per Share -86.46

What You Will Get

  • Real ACCD Financial Data: Pre-filled with Accolade, Inc.'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 Accolade, Inc.'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 ACCD Data: Pre-populated with Accolade’s past performance metrics and future growth estimates.
  • Customizable Assumptions: Modify projections for revenue growth, profit margins, discount rates, tax implications, and capital investments.
  • Interactive Valuation Framework: Real-time updates to Net Present Value (NPV) and intrinsic value based on user inputs.
  • Multiple Scenario Analysis: Develop various forecasting scenarios to evaluate diverse valuation possibilities.
  • Intuitive User Interface: Designed to be straightforward and accessible for both seasoned professionals and newcomers.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Accolade, Inc.'s (ACCD) preloaded financial data.
  • 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
  • 3. Instant Results: The DCF model automatically calculates the intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation possibilities.
  • 5. Present with Assurance: Share professional valuation findings to enhance your decision-making process.

Why Choose This Calculator for Accolade, Inc. (ACCD)?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned users.
  • Customizable Inputs: Modify assumptions effortlessly to tailor your analysis.
  • Real-Time Valuation: Observe immediate updates to Accolade’s valuation as you change inputs.
  • Preloaded Data: Comes with Accolade’s actual financial metrics for streamlined analysis.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Accurately assess Accolade, Inc.'s (ACCD) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
  • Consultants: Efficiently tailor the template for valuation reports tailored to clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies.
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies.

What the Template Contains

  • Pre-Filled Data: Includes Accolade, 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 Accolade, 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.

No products were found matching.