Domo, Inc. (DOMO) DCF Valuation

Domo, Inc. (DOMO) 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

Domo, Inc. (DOMO) 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 Domo, Inc.'s (DOMO) financial prospects with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and expenses to calculate Domo, Inc.'s (DOMO) intrinsic value and enhance 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 173.4 210.2 258.0 308.6 319.0 372.4 434.7 507.5 592.4 691.5
Revenue Growth, % 0 21.21 22.73 19.65 3.35 16.74 16.74 16.74 16.74 16.74
EBITDA -108.4 -73.1 -79.0 -88.9 -48.3 -127.9 -149.4 -174.4 -203.5 -237.6
EBITDA, % -62.49 -34.77 -30.61 -28.79 -15.13 -34.36 -34.36 -34.36 -34.36 -34.36
Depreciation 18.7 8.7 10.2 10.0 6.6 18.0 21.1 24.6 28.7 33.5
Depreciation, % 10.78 4.16 3.95 3.25 2.08 4.84 4.84 4.84 4.84 4.84
EBIT -127.0 -81.8 -89.2 -98.9 -54.9 -146.0 -170.4 -198.9 -232.2 -271.1
EBIT, % -73.27 -38.93 -34.57 -32.04 -17.2 -39.2 -39.2 -39.2 -39.2 -39.2
Total Cash 98.8 90.8 83.6 66.5 60.9 129.0 150.6 175.8 205.2 239.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 48.0 48.3 64.1 79.0 67.2
Account Receivables, % 27.66 22.97 24.87 25.58 21.07
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0.000000476 0.000000388 0.000000324 0 0.000000237 0.000000237 0.000000237 0.000000237 0.000000237
Accounts Payable 2.3 1.1 4.8 12.1 4.3 6.7 7.8 9.1 10.6 12.4
Accounts Payable, % 1.33 0.51622 1.85 3.93 1.35 1.79 1.79 1.79 1.79 1.79
Capital Expenditure -6.5 -5.8 -6.5 -8.0 -11.8 -11.4 -13.3 -15.6 -18.2 -21.2
Capital Expenditure, % -3.77 -2.76 -2.53 -2.59 -3.69 -3.07 -3.07 -3.07 -3.07 -3.07
Tax Rate, % -1.69 -1.69 -1.69 -1.69 -1.69 -1.69 -1.69 -1.69 -1.69 -1.69
EBITAT -127.8 -82.2 -88.8 -100.0 -55.8 -145.8 -170.3 -198.8 -232.0 -270.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -161.3 -80.8 -97.3 -105.4 -57.0 -160.6 -176.6 -206.2 -240.7 -281.0
WACC, % 12.2 12.2 12.2 12.2 12.2 12.2 12.2 12.2 12.2 12.2
PV UFCF
SUM PV UFCF -739.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -287
Terminal Value -2,810
Present Terminal Value -1,580
Enterprise Value -2,319
Net Debt 69
Equity Value -2,388
Diluted Shares Outstanding, MM 36
Equity Value Per Share -66.24

What You Will Get

  • Real DOMO Financial Data: Pre-filled with Domo, Inc.'s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Domo, Inc.'s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • 🔍 Real-Life DOMO Financials: Pre-filled historical and projected data for Domo, Inc. (DOMO).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Domo’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Domo’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Domo, Inc.'s (DOMO) preloaded data.
  • 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Immediately: The DCF model automatically calculates intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Evaluate various forecasts to investigate different valuation results.
  • 5. Present with Assurance: Share professional valuation insights to back your strategic decisions.

Why Choose This Calculator for Domo, Inc. (DOMO)?

  • Accurate Data: Utilize real Domo financials to ensure dependable valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Pre-configured calculations save you from starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the tech sector.
  • User-Friendly: An intuitive design and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Investors: Accurately assess Domo, Inc.'s (DOMO) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
  • Consultants: Easily customize the template for client valuation reports.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading tech companies.
  • Educators: Employ it as a teaching resource to illustrate various valuation methodologies.

What the Template Contains

  • Pre-Filled Data: Contains Domo, Inc.'s historical financials and future projections.
  • Discounted Cash Flow Model: An editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on user-defined inputs.
  • Key Financial Ratios: Evaluate Domo, Inc.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visuals and tables summarizing essential valuation outcomes.

No products were found matching.