Box, Inc. (BOX) DCF Valuation

Box, Inc. (BOX) 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

Box, Inc. (BOX) 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:

Explore Box, Inc.’s (BOX) financial future using our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and expenses to determine Box, Inc.’s (BOX) intrinsic value and refine your investment approach.


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 696.3 770.8 874.3 990.9 1,037.7 1,147.2 1,268.2 1,402.0 1,549.9 1,713.4
Revenue Growth, % 0 10.7 13.44 13.33 4.73 10.55 10.55 10.55 10.55 10.55
EBITDA -82.4 37.8 50.6 102.8 102.0 43.8 48.4 53.5 59.1 65.3
EBITDA, % -11.83 4.91 5.79 10.38 9.83 3.81 3.81 3.81 3.81 3.81
Depreciation 58.2 77.6 81.2 66.0 51.2 90.2 99.7 110.2 121.9 134.7
Depreciation, % 8.36 10.07 9.29 6.66 4.94 7.86 7.86 7.86 7.86 7.86
EBIT -140.6 -39.8 -30.6 36.8 50.8 -46.5 -51.4 -56.8 -62.8 -69.4
EBIT, % -20.19 -5.16 -3.5 3.72 4.89 -4.05 -4.05 -4.05 -4.05 -4.05
Total Cash 195.6 595.1 586.3 461.2 480.7 608.5 672.7 743.7 822.1 908.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 209.4 228.3 256.3 264.5 281.5
Account Receivables, % 30.08 29.62 29.32 26.7 27.12
Inventories 48.5 52.5 .0 48.0 .0 42.7 47.2 52.2 57.7 63.8
Inventories, % 6.96 6.81 0.000000114 4.85 0 3.72 3.72 3.72 3.72 3.72
Accounts Payable 16.8 4.5 58.9 50.5 52.7 45.7 50.5 55.8 61.7 68.2
Accounts Payable, % 2.41 0.5898 6.74 5.1 5.08 3.98 3.98 3.98 3.98 3.98
Capital Expenditure -13.4 -16.5 -10.5 -16.5 -1.8 -16.3 -18.0 -19.9 -22.0 -24.4
Capital Expenditure, % -1.93 -2.14 -1.2 -1.66 -0.1776 -1.42 -1.42 -1.42 -1.42 -1.42
Tax Rate, % -58.42 -58.42 -58.42 -58.42 -58.42 -58.42 -58.42 -58.42 -58.42 -58.42
EBITAT -142.0 -40.9 -33.9 28.7 80.4 -44.4 -49.1 -54.3 -60.0 -66.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -338.3 -14.9 115.7 13.5 163.1 -66.5 -1.6 -1.8 -2.0 -2.2
WACC, % 8.09 8.09 8.09 8 8.09 8.08 8.08 8.08 8.08 8.08
PV UFCF
SUM PV UFCF -67.3
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -2
Terminal Value -57
Present Terminal Value -38
Enterprise Value -106
Net Debt 108
Equity Value -214
Diluted Shares Outstanding, MM 149
Equity Value Per Share -1.44

What You Will Get

  • Real BOX Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Box, Inc.'s future performance.
  • User-Friendly Interface: Designed for professionals but easy for newcomers to navigate.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Box, Inc. (BOX).
  • WACC Calculator: Includes a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to Box, Inc. (BOX).
  • Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates for accurate projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Box, Inc. (BOX).
  • Interactive Dashboard and Charts: Visual representations provide a summary of essential valuation metrics for straightforward analysis.

How It Works

  • 1. Download the Template: Obtain and open the Excel file containing Box, Inc.'s (BOX) preloaded data.
  • 2. Modify Assumptions: Adjust critical inputs such as growth rates, WACC, and capital expenditures.
  • 3. Analyze Results Immediately: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation outcomes.
  • 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.

Why Choose This Calculator for Box, Inc. (BOX)?

  • Accurate Data: Utilizes real Box, Inc. financials for trustworthy valuation outcomes.
  • Customizable: Tailor critical parameters such as growth forecasts, WACC, and tax rates to fit your analysis.
  • Time-Saving: Ready-made calculations streamline your workflow, removing the need for initial setup.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the tech industry.
  • User-Friendly: Features an intuitive design and clear instructions to assist all users.

Who Should Use This Product?

  • Investors: Assess Box, Inc.'s (BOX) valuation for informed stock trading decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Discover valuation strategies employed by established companies like Box, Inc. (BOX).
  • Consultants: Create comprehensive valuation reports to support client needs.
  • Students and Educators: Utilize real-time data to teach and learn valuation practices.

What the Template Contains

  • Pre-Filled DCF Model: Box, Inc.’s (BOX) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Box, Inc.’s (BOX) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.