Backblaze, Inc. (BLZE) DCF Valuation

Backblaze, Inc. (BLZE) 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

Backblaze, Inc. (BLZE) 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:

Discover the true potential of Backblaze, Inc. (BLZE) with our advanced DCF Calculator! Adjust essential assumptions, explore various scenarios, and assess how fluctuations influence Backblaze, Inc. (BLZE) valuation – all within a convenient Excel template.


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 40.7 53.8 67.5 85.2 102.0 128.4 161.6 203.4 256.0 322.2
Revenue Growth, % 0 31.99 25.46 26.19 19.8 25.86 25.86 25.86 25.86 25.86
EBITDA 10.3 9.2 -1.6 -24.5 -31.0 -4.9 -6.2 -7.8 -9.9 -12.4
EBITDA, % 25.2 17.14 -2.38 -28.82 -30.41 -3.85 -3.85 -3.85 -3.85 -3.85
Depreciation 9.3 13.6 16.3 22.6 24.9 31.7 39.9 50.2 63.1 79.5
Depreciation, % 22.87 25.31 24.19 26.55 24.41 24.67 24.67 24.67 24.67 24.67
EBIT .9 -4.4 -17.9 -47.1 -55.9 -36.6 -46.1 -58.0 -73.0 -91.9
EBIT, % 2.33 -8.17 -26.57 -55.37 -54.81 -28.52 -28.52 -28.52 -28.52 -28.52
Total Cash 7.0 6.1 104.8 65.4 29.3 60.1 75.6 95.2 119.8 150.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.1 1.3 1.5 2.5 4.5
Account Receivables, % 2.72 2.45 2.27 2.93 4.36
Inventories 1.0 1.0 5.1 .0 .0 3.1 3.8 4.8 6.1 7.7
Inventories, % 2.44 1.88 7.58 0 0 2.38 2.38 2.38 2.38 2.38
Accounts Payable 1.6 1.7 2.1 3.3 2.3 4.1 5.2 6.6 8.3 10.4
Accounts Payable, % 3.81 3.18 3.08 3.86 2.24 3.23 3.23 3.23 3.23 3.23
Capital Expenditure -3.6 -5.0 -11.2 -16.0 -5.5 -15.1 -19.0 -23.9 -30.1 -37.9
Capital Expenditure, % -8.78 -9.25 -16.61 -18.77 -5.4 -11.76 -11.76 -11.76 -11.76 -11.76
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT 1.0 -4.4 -18.0 -47.1 -55.9 -36.6 -46.1 -58.0 -73.0 -91.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 6.2 4.2 -16.8 -35.1 -39.5 -20.6 -25.9 -32.6 -41.1 -51.7
WACC, % 8.94 8.94 8.94 8.94 8.94 8.94 8.94 8.94 8.94 8.94
PV UFCF
SUM PV UFCF -128.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -53
Terminal Value -760
Present Terminal Value -495
Enterprise Value -624
Net Debt 34
Equity Value -658
Diluted Shares Outstanding, MM 36
Equity Value Per Share -18.28

What You Will Get

  • Real Backblaze Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Backblaze’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Pre-Loaded Data: Backblaze’s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Edit WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: See Backblaze’s intrinsic value recalculate in real time.
  • Clear Visual Outputs: Dashboard charts display valuation results and key metrics.
  • Built for Accuracy: A professional tool for analysts, investors, and finance experts.

How It Works

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

Why Choose Backblaze Calculator?

  • All-in-One Solution: Features cloud storage analysis, backup solutions, and cost projections in a single platform.
  • Flexible Parameters: Modify highlighted fields to explore different backup and storage scenarios.
  • In-Depth Analysis: Automatically computes Backblaze’s market value and potential savings.
  • Preloaded Metrics: Historical usage data and pricing models provide reliable benchmarks.
  • Expert-Level Tool: Perfect for IT professionals, data managers, and tech consultants.

Who Should Use Backblaze, Inc. (BLZE)?

  • Small Business Owners: Safeguard your data with reliable and affordable cloud storage solutions.
  • IT Professionals: Streamline backup processes with an easy-to-use platform that integrates seamlessly.
  • Content Creators: Ensure your valuable files are secure and accessible from anywhere.
  • Tech Enthusiasts: Explore innovative storage solutions and stay updated on the latest in cloud technology.
  • Students and Educators: Utilize Backblaze as a case study in cloud computing and data management courses.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Backblaze historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Backblaze, Inc. (BLZE).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.