Angi Inc. (ANGI) DCF Valuation

Angi Inc. (ANGI) 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

Angi Inc. (ANGI) 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:

Simplify Angi Inc. (ANGI) valuation with this customizable DCF Calculator! Featuring real Angi Inc. (ANGI) financials and adjustable forecast inputs, you can test scenarios and uncover Angi Inc. (ANGI) fair value in minutes.


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 1,326.2 1,467.9 1,685.4 1,891.5 1,358.7 1,391.2 1,424.5 1,458.6 1,493.4 1,529.2
Revenue Growth, % 0 10.69 14.82 12.23 -28.17 2.39 2.39 2.39 2.39 2.39
EBITDA 134.0 90.4 4.7 16.8 93.5 67.6 69.3 70.9 72.6 74.4
EBITDA, % 10.11 6.16 0.27708 0.8906 6.88 4.86 4.86 4.86 4.86 4.86
Depreciation 95.4 95.5 83.7 91.3 101.6 86.2 88.2 90.3 92.5 94.7
Depreciation, % 7.19 6.51 4.97 4.83 7.47 6.19 6.19 6.19 6.19 6.19
EBIT 38.6 -5.2 -79.0 -74.5 -8.1 -18.5 -19.0 -19.4 -19.9 -20.4
EBIT, % 2.91 -0.35084 -4.69 -3.94 -0.594 -1.33 -1.33 -1.33 -1.33 -1.33
Total Cash 390.6 862.7 428.1 321.2 364.0 437.9 448.4 459.1 470.1 481.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 41.7 43.1 86.3 72.0 51.1
Account Receivables, % 3.14 2.94 5.12 3.8 3.76
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 26.0 30.8 38.9 30.4 29.5 28.2 28.9 29.6 30.3 31.0
Accounts Payable, % 1.96 2.1 2.31 1.61 2.17 2.03 2.03 2.03 2.03 2.03
Capital Expenditure -68.8 -52.5 -70.2 -116.4 -47.8 -62.9 -64.4 -65.9 -67.5 -69.1
Capital Expenditure, % -5.19 -3.58 -4.17 -6.15 -3.52 -4.52 -4.52 -4.52 -4.52 -4.52
Tax Rate, % -45.14 -45.14 -45.14 -45.14 -45.14 -45.14 -45.14 -45.14 -45.14 -45.14
EBITAT 40.0 -1.1 -54.3 -65.6 -11.7 -14.0 -14.4 -14.7 -15.0 -15.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 50.9 45.3 -76.0 -84.8 62.0 6.9 8.9 9.1 9.4 9.6
WACC, % 9.94 8.53 9.38 9.73 9.94 9.51 9.51 9.51 9.51 9.51
PV UFCF
SUM PV UFCF 33.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 10
Terminal Value 130
Present Terminal Value 83
Enterprise Value 116
Net Debt 201
Equity Value -85
Diluted Shares Outstanding, MM 506
Equity Value Per Share -0.17

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real Angi Inc. (ANGI) financials.
  • Real-World Insights: Access to historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Adaptability: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe the effects of your inputs on Angi Inc.’s valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Interface: Organized for clarity and ease of use, complete with step-by-step guidance.

Key Features

  • Comprehensive Angi Data: Gain access to reliable pre-loaded historical metrics and future growth estimates.
  • Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow evaluations.
  • User-Friendly Dashboard: Clear charts and summaries to help visualize your valuation outcomes.
  • Suitable for All Levels: An easy-to-navigate design tailored for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Angi Inc.'s preloaded data.
  • 2. Adjust Key Inputs: Modify essential parameters such as growth projections, WACC, and capital investments.
  • 3. Instant Results: The DCF model automatically computes intrinsic value and NPV in real-time.
  • 4. Explore Different Scenarios: Evaluate various forecasts to understand diverse valuation results.
  • 5. Present with Assurance: Deliver expert valuation insights to aid your strategic decisions.

Why Choose Angi Inc. (ANGI) Services?

  • Efficient Solutions: Access a comprehensive platform without the hassle of extensive setup.
  • Enhanced Reliability: Utilize trustworthy data and tools to ensure accurate service outcomes.
  • Fully Adaptable: Customize services to meet your unique home improvement needs and preferences.
  • User-Friendly Interface: Intuitive design makes navigation and understanding results straightforward.
  • Endorsed by Professionals: Preferred by industry experts who prioritize quality and effectiveness.

Who Should Use This Product?

  • Real Estate Investors: Develop comprehensive valuation models for property investment analysis.
  • Home Service Providers: Evaluate market dynamics to enhance service offerings and competitive positioning.
  • Consultants and Advisors: Deliver precise valuation insights for Angi Inc. (ANGI) to clients.
  • Students and Educators: Utilize real-world data to learn and teach about market valuation and industry trends.
  • Homeowners and DIY Enthusiasts: Gain insights into the valuation of home services and renovations in the market.

What the Template Contains

  • Pre-Filled Data: Includes Angi 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 Angi 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.