Braze, Inc. (BRZE) DCF Valuation

Braze, Inc. (BRZE) 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

Braze, Inc. (BRZE) 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 the financial potential of Braze, Inc. (BRZE) with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and costs to calculate the intrinsic value of Braze, Inc. (BRZE) and refine your investment strategy.


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 96.4 150.2 238.0 355.4 471.8 703.5 1,048.9 1,563.9 2,331.8 3,476.7
Revenue Growth, % 0 55.86 58.49 49.32 32.74 49.1 49.1 49.1 49.1 49.1
EBITDA -33.0 -30.6 -75.6 -143.5 -137.7 -219.3 -327.0 -487.6 -727.0 -1,084.0
EBITDA, % -34.23 -20.35 -31.74 -40.38 -29.19 -31.18 -31.18 -31.18 -31.18 -31.18
Depreciation .6 1.6 2.8 4.6 7.0 8.0 11.9 17.7 26.4 39.4
Depreciation, % 0.66934 1.06 1.16 1.3 1.48 1.13 1.13 1.13 1.13 1.13
EBIT -33.6 -32.2 -78.3 -148.1 -144.7 -227.3 -338.9 -505.3 -753.5 -1,123.4
EBIT, % -34.9 -21.41 -32.91 -41.68 -30.67 -32.31 -32.31 -32.31 -32.31 -32.31
Total Cash 92.0 86.5 514.1 478.7 476.1 637.4 950.3 1,417.0 2,112.7 3,150.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 23.3 34.8 64.5 78.3 97.3
Account Receivables, % 24.15 23.15 27.1 22.04 20.62
Inventories 8.1 9.9 24.9 .0 .0 35.8 53.3 79.5 118.5 176.7
Inventories, % 8.36 6.6 10.46 0 0 5.08 5.08 5.08 5.08 5.08
Accounts Payable 1.2 .4 2.1 3.1 6.3 6.5 9.7 14.5 21.6 32.2
Accounts Payable, % 1.26 0.29229 0.87508 0.87247 1.34 0.92726 0.92726 0.92726 0.92726 0.92726
Capital Expenditure -2.6 -4.4 -4.4 -16.7 -9.8 -19.9 -29.7 -44.3 -66.0 -98.4
Capital Expenditure, % -2.65 -2.9 -1.84 -4.7 -2.07 -2.83 -2.83 -2.83 -2.83 -2.83
Tax Rate, % -0.5402 -0.5402 -0.5402 -0.5402 -0.5402 -0.5402 -0.5402 -0.5402 -0.5402 -0.5402
EBITAT -34.1 -32.7 -78.2 -148.8 -145.5 -227.2 -338.8 -505.1 -753.1 -1,122.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -66.1 -49.6 -122.9 -148.8 -164.0 -342.1 -451.8 -673.6 -1,004.4 -1,497.6
WACC, % 9.2 9.2 9.2 9.2 9.2 9.2 9.2 9.2 9.2 9.2
PV UFCF
SUM PV UFCF -2,880.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1,528
Terminal Value -21,230
Present Terminal Value -13,675
Enterprise Value -16,556
Net Debt 22
Equity Value -16,578
Diluted Shares Outstanding, MM 98
Equity Value Per Share -169.00

What You Will Get

  • Comprehensive BRZE Financial Data: Pre-filled with Braze, Inc.’s historical and projected data for accurate analysis.
  • Fully Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch Braze, Inc.’s intrinsic value update in real-time as you make changes.
  • Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • User-Centric Design: Intuitive layout and clear guidance suitable for all skill levels.

Key Features

  • Comprehensive Braze Insights: Gain access to detailed pre-loaded historical performance data and future growth forecasts.
  • Adjustable Projection Parameters: Modify highlighted cells for metrics such as customer acquisition cost, retention rates, and revenue growth.
  • Real-time Analytics: Instant updates to key performance indicators, customer lifetime value (CLV), and engagement metrics.
  • Interactive Dashboard: User-friendly graphs and summaries to help you interpret your analysis of Braze's performance.
  • Suitable for All Skill Levels: An accessible, straightforward layout designed for marketers, analysts, and business leaders.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Braze, Inc.'s (BRZE) preloaded data.
  • 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
  • 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making.

Why Choose This Calculator?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your specific analysis needs.
  • Real-Time Feedback: Observe immediate updates to Braze, Inc.’s (BRZE) valuation as you change inputs.
  • Preloaded Data: Comes equipped with Braze, Inc.’s (BRZE) latest financial information for swift evaluations.
  • Preferred by Experts: Trusted by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Effectively assess Braze, Inc.’s (BRZE) intrinsic value prior to making investment choices.
  • CFOs: Utilize a top-tier DCF model for accurate financial reporting and comprehensive analysis.
  • Consultants: Easily customize the template for client valuation reports.
  • Entrepreneurs: Acquire knowledge on financial modeling techniques employed by leading tech companies.
  • Educators: Implement it as a resource to illustrate various valuation methodologies.

What the Template Contains

  • Pre-Filled Data: Includes Braze, Inc.'s (BRZE) 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 Braze, Inc.'s (BRZE) 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.