Dynatrace, Inc. (DT) DCF Valuation

Dynatrace, Inc. (DT) 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

Dynatrace, Inc. (DT) 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:

Designed for accuracy, our Dynatrace (DT) DCF Calculator enables you to evaluate Dynatrace, Inc. valuation using real-world financial data while providing complete flexibility to modify all essential parameters for improved projections.


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 545.8 703.5 929.4 1,158.5 1,430.5 1,820.8 2,317.6 2,950.0 3,754.8 4,779.3
Revenue Growth, % 0 28.89 32.12 24.65 23.48 27.28 27.28 27.28 27.28 27.28
EBITDA -109.5 153.0 138.2 147.4 183.3 153.3 195.1 248.4 316.1 402.4
EBITDA, % -20.06 21.75 14.87 12.72 12.82 8.42 8.42 8.42 8.42 8.42
Depreciation 66.3 61.0 56.9 54.6 54.9 129.2 164.5 209.4 266.5 339.2
Depreciation, % 12.15 8.67 6.12 4.71 3.84 7.1 7.1 7.1 7.1 7.1
EBIT -175.8 92.1 81.3 92.8 128.4 24.1 30.6 39.0 49.6 63.1
EBIT, % -32.22 13.09 8.75 8.01 8.98 1.32 1.32 1.32 1.32 1.32
Total Cash 213.2 325.0 463.0 555.3 836.9 879.4 1,119.4 1,424.8 1,813.5 2,308.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 157.1 242.1 350.7 442.5 613.6
Account Receivables, % 28.78 34.41 37.73 38.2 42.89
Inventories 38.5 49.0 62.6 83.0 .0 101.7 129.4 164.7 209.7 266.9
Inventories, % 7.06 6.96 6.74 7.17 0 5.58 5.58 5.58 5.58 5.58
Accounts Payable 11.1 9.6 22.7 22.0 21.4 33.6 42.8 54.5 69.4 88.3
Accounts Payable, % 2.04 1.37 2.44 1.89 1.5 1.85 1.85 1.85 1.85 1.85
Capital Expenditure -20.6 -14.1 -17.7 -21.5 -31.7 -42.8 -54.5 -69.4 -88.3 -112.4
Capital Expenditure, % -3.78 -2 -1.9 -1.86 -2.22 -2.35 -2.35 -2.35 -2.35 -2.35
Tax Rate, % 0.18268 0.18268 0.18268 0.18268 0.18268 0.18268 0.18268 0.18268 0.18268 0.18268
EBITAT -336.4 89.5 59.5 111.4 128.2 22.6 28.8 36.6 46.6 59.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -475.1 39.4 -10.4 31.4 62.8 -29.6 -60.6 -77.1 -98.2 -125.0
WACC, % 9.4 9.4 9.39 9.4 9.4 9.4 9.4 9.4 9.4 9.4
PV UFCF
SUM PV UFCF -284.9
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -130
Terminal Value -2,408
Present Terminal Value -1,537
Enterprise Value -1,821
Net Debt -709
Equity Value -1,112
Diluted Shares Outstanding, MM 299
Equity Value Per Share -3.72

What You Will Get

  • Real DT Financial Data: Pre-filled with Dynatrace’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 Dynatrace’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

  • Comprehensive Performance Monitoring: Offers real-time insights into application performance and user experience.
  • AI-Powered Analytics: Leverages artificial intelligence to provide predictive analytics and automated root cause analysis.
  • Customizable Dashboards: Tailor dashboards to display key metrics and data visualizations relevant to your business needs.
  • Seamless Integration: Easily integrates with various cloud platforms and DevOps tools for streamlined operations.
  • Robust Security Features: Ensures data protection and compliance with built-in security protocols.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Dynatrace’s data included.
  • Step 2: Explore the pre-filled sheets to familiarize yourself with the key performance indicators.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Dynatrace’s intrinsic value.
  • Step 5: Make informed investment decisions or create reports based on the outputs.

Why Choose This Tool?

  • Designed for Experts: A sophisticated solution utilized by IT professionals, analysts, and DevOps teams.
  • Comprehensive Data: Dynatrace’s historical and projected performance metrics preloaded for precision.
  • Performance Testing: Easily simulate various scenarios and configurations.
  • Insightful Outputs: Automatically generates key performance indicators, metrics, and insights.
  • User-Friendly: Step-by-step guidance makes navigation straightforward.

Who Should Use Dynatrace, Inc. (DT)?

  • IT Professionals: Enhance your skills in application performance monitoring with real-time data.
  • DevOps Teams: Integrate advanced monitoring solutions into your development and deployment processes.
  • Business Analysts: Analyze user experience and operational metrics to optimize performance.
  • Software Developers: Utilize Dynatrace’s tools to streamline debugging and improve code quality.
  • Enterprise Leaders: Gain insights into how top organizations leverage monitoring for strategic decision-making.

What the Template Contains

  • Preloaded DT Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.