Couchbase, Inc. (BASE) DCF Valuation

Couchbase, Inc. (BASE) 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

Couchbase, Inc. (BASE) 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 Couchbase, Inc. (BASE) DCF Calculator! Utilize actual Couchbase financial data, adjust growth projections and expenses, and instantly observe how these changes affect the intrinsic value of Couchbase, Inc. (BASE).


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 82.5 103.3 123.5 154.8 180.0 218.9 266.2 323.7 393.6 478.6
Revenue Growth, % 0 25.16 19.61 25.32 16.28 21.6 21.6 21.6 21.6 21.6
EBITDA -23.1 -30.0 -53.7 -64.2 -76.4 -80.7 -98.2 -119.4 -145.1 -176.5
EBITDA, % -28.02 -29.01 -43.49 -41.46 -42.41 -36.88 -36.88 -36.88 -36.88 -36.88
Depreciation .7 2.0 2.8 6.1 2.4 4.5 5.5 6.7 8.2 9.9
Depreciation, % 0.8616 1.94 2.29 3.93 1.35 2.07 2.07 2.07 2.07 2.07
EBIT -23.8 -32.0 -56.6 -70.3 -78.8 -85.3 -103.7 -126.1 -153.3 -186.4
EBIT, % -28.88 -30.95 -45.78 -45.38 -43.76 -38.95 -38.95 -38.95 -38.95 -38.95
Total Cash 18.2 56.8 206.0 168.3 153.6 158.7 193.0 234.6 285.3 346.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 29.3 35.9 36.7 39.8 44.8
Account Receivables, % 35.53 34.76 29.7 25.74 24.91
Inventories 9.1 10.5 11.8 13.1 .0 17.2 20.9 25.4 30.9 37.5
Inventories, % 11.02 10.2 9.54 8.46 0 7.84 7.84 7.84 7.84 7.84
Accounts Payable 1.8 2.4 1.9 1.4 4.9 4.3 5.2 6.3 7.7 9.3
Accounts Payable, % 2.21 2.35 1.56 0.90877 2.7 1.94 1.94 1.94 1.94 1.94
Capital Expenditure -4.7 -2.8 -.8 -5.6 -4.7 -6.7 -8.2 -9.9 -12.1 -14.7
Capital Expenditure, % -5.71 -2.73 -0.66293 -3.65 -2.62 -3.07 -3.07 -3.07 -3.07 -3.07
Tax Rate, % -1.72 -1.72 -1.72 -1.72 -1.72 -1.72 -1.72 -1.72 -1.72 -1.72
EBITAT -24.5 -32.8 -57.6 -71.3 -80.1 -85.3 -103.7 -126.1 -153.3 -186.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -65.1 -41.0 -58.1 -75.9 -70.9 -126.3 -123.4 -150.0 -182.4 -221.8
WACC, % 7.2 7.2 7.2 7.2 7.2 7.2 7.2 7.2 7.2 7.2
PV UFCF
SUM PV UFCF -641.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -226
Terminal Value -4,355
Present Terminal Value -3,077
Enterprise Value -3,718
Net Debt -36
Equity Value -3,682
Diluted Shares Outstanding, MM 47
Equity Value Per Share -78.06

What You Will Receive

  • Pre-Filled Financial Model: Couchbase’s actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate results as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for versatility, enabling multiple uses for in-depth forecasts.

Key Features

  • Comprehensive Data: Couchbase, Inc.'s historical performance metrics and pre-filled projections.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Observe Couchbase's intrinsic value adjustments live as inputs change.
  • Intuitive Visualizations: Dashboard charts present valuation results and essential metrics clearly.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  • Download: Access the ready-to-use Excel file with Couchbase, Inc.'s (BASE) financial data.
  • Customize: Adjust forecasts, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations update in real-time.
  • Test Scenarios: Create multiple projections and compare outcomes instantly.
  • Make Decisions: Use the valuation results to guide your investment strategy.

Why Choose the Couchbase Calculator?

  • Accuracy: Utilizes real Couchbase financials to ensure precise data.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the precision and usability standards of CFOs in mind.
  • User-Friendly: Intuitive interface designed for users of all financial backgrounds.

Who Should Use This Product?

  • Investors: Accurately assess Couchbase, Inc.'s (BASE) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial analysis and reporting.
  • Consultants: Efficiently modify the template for client valuation reports.
  • Entrepreneurs: Discover insights into financial modeling practices of leading tech firms.
  • Educators: Employ it as a resource to illustrate valuation techniques in the classroom.

What the Template Contains

  • Preloaded BASE Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.