Sprinklr, Inc. (CXM) DCF Valuation

Sprinklr, Inc. (CXM) 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

Sprinklr, Inc. (CXM) 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 Sprinklr, Inc. (CXM) DCF Calculator! Dive into authentic financial data, adjust growth predictions and expenses, and instantly observe how these modifications influence Sprinklr, Inc. (CXM) intrinsic value.


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 324.3 386.9 492.4 618.2 732.4 898.2 1,101.7 1,351.2 1,657.2 2,032.5
Revenue Growth, % 0 19.32 27.26 25.55 18.47 22.65 22.65 22.65 22.65 22.65
EBITDA -31.1 -19.9 -82.8 -39.2 49.4 -56.0 -68.6 -84.2 -103.2 -126.6
EBITDA, % -9.59 -5.14 -16.82 -6.34 6.75 -6.23 -6.23 -6.23 -6.23 -6.23
Depreciation 4.4 5.7 8.1 18.6 15.5 17.2 21.1 25.9 31.8 39.0
Depreciation, % 1.36 1.47 1.64 3.02 2.11 1.92 1.92 1.92 1.92 1.92
EBIT -35.5 -25.6 -90.9 -57.8 33.9 -73.2 -89.8 -110.1 -135.0 -165.6
EBIT, % -10.96 -6.61 -18.46 -9.35 4.64 -8.15 -8.15 -8.15 -8.15 -8.15
Total Cash 10.5 280.7 532.4 578.6 662.6 646.4 792.8 972.4 1,192.7 1,462.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 111.2 117.1 166.8 209.8 275.6
Account Receivables, % 34.29 30.26 33.88 33.94 37.63
Inventories 36.1 62.2 .0 .0 .0 48.9 59.9 73.5 90.2 110.6
Inventories, % 11.14 16.06 0.000000203 0 0 5.44 5.44 5.44 5.44 5.44
Accounts Payable 10.5 17.0 15.8 30.1 34.7 36.7 45.0 55.2 67.7 83.1
Accounts Payable, % 3.24 4.38 3.21 4.87 4.74 4.09 4.09 4.09 4.09 4.09
Capital Expenditure -5.2 -6.5 -12.4 -16.4 -20.3 -20.2 -24.7 -30.3 -37.2 -45.6
Capital Expenditure, % -1.59 -1.68 -2.52 -2.66 -2.78 -2.24 -2.24 -2.24 -2.24 -2.24
Tax Rate, % 15.07 15.07 15.07 15.07 15.07 15.07 15.07 15.07 15.07 15.07
EBITAT -38.8 -28.2 -96.9 -67.9 28.8 -71.0 -87.1 -106.8 -131.0 -160.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -176.4 -54.4 -90.0 -94.4 -37.2 -150.6 -162.6 -199.4 -244.6 -300.0
WACC, % 8.01 8.01 8.01 8.01 8 8.01 8.01 8.01 8.01 8.01
PV UFCF
SUM PV UFCF -820.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -306
Terminal Value -5,094
Present Terminal Value -3,466
Enterprise Value -4,287
Net Debt -131
Equity Value -4,156
Diluted Shares Outstanding, MM 287
Equity Value Per Share -14.48

What You Will Get

  • Real Sprinklr Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Sprinklr, Inc. (CXM).
  • Full Customization: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
  • Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Sprinklr’s fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections tailored to Sprinklr, Inc. (CXM).
  • Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility in your financial assessments.

Key Features

  • Comprehensive Data: Sprinklr’s historical performance metrics and pre-populated projections.
  • Customizable Parameters: Adjust inputs for customer acquisition costs, retention rates, and revenue forecasts.
  • Real-Time Analysis: Monitor Sprinklr’s intrinsic value updates instantly.
  • Intuitive Visualizations: Interactive dashboards present valuation insights and essential statistics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Sprinklr’s data included.
  • Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Sprinklr’s intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports using the generated outputs.

Why Choose the Sprinklr Calculator?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Sprinklr, Inc. (CXM).
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically determines Sprinklr’s intrinsic value and Net Present Value.
  • Data-Rich Environment: Historical and projected data provide reliable benchmarks.
  • Expert-Level Tools: Perfect for financial analysts, investors, and business consultants focused on Sprinklr, Inc. (CXM).

Who Should Use This Product?

  • Investors: Evaluate Sprinklr’s valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
  • Startup Founders: Understand how leading companies like Sprinklr are valued in the market.
  • Consultants: Provide detailed valuation analysis and reports for clients.
  • Students and Educators: Utilize real-world data from Sprinklr to learn and teach valuation strategies.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Sprinklr historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models that display intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate thorough analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Sprinklr, Inc. (CXM).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to simplify the analysis of results.