Five9, Inc. (FIVN) DCF Valuation

Five9, Inc. (FIVN) 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

Five9, Inc. (FIVN) 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:

Optimize your efficiency and improve precision with our Five9, Inc. (FIVN) DCF Calculator! With live data from Five9 and customizable assumptions, this tool empowers you to forecast, analyze, and value Five9, Inc. (FIVN) just like a seasoned investor.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 328.0 434.9 609.6 778.8 910.5 1,177.8 1,523.5 1,970.8 2,549.3 3,297.7
Revenue Growth, % 0 32.59 40.17 27.77 16.9 29.36 29.36 29.36 29.36 29.36
EBITDA 28.5 14.5 -8.8 13.3 -10.6 26.2 33.9 43.8 56.7 73.3
EBITDA, % 8.68 3.34 -1.45 1.71 -1.17 2.22 2.22 2.22 2.22 2.22
Depreciation 19.1 30.8 73.5 96.1 61.2 103.7 134.1 173.5 224.4 290.3
Depreciation, % 5.83 7.08 12.05 12.34 6.72 8.8 8.8 8.8 8.8 8.8
EBIT 9.3 -16.2 -82.3 -82.8 -71.8 -77.5 -100.2 -129.7 -167.7 -217.0
EBIT, % 2.85 -3.73 -13.5 -10.63 -7.88 -6.58 -6.58 -6.58 -6.58 -6.58
Total Cash 319.9 603.5 469.9 614.3 730.3 1,021.6 1,321.5 1,709.4 2,211.3 2,860.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 38.5 50.0 86.3 90.9 101.5
Account Receivables, % 11.73 11.5 14.16 11.67 11.15
Inventories 18.7 31.8 57.2 47.2 .0 67.1 86.8 112.2 145.2 187.8
Inventories, % 5.71 7.31 9.38 6.07 0 5.7 5.7 5.7 5.7 5.7
Accounts Payable 10.2 17.1 20.5 23.6 24.4 38.0 49.1 63.5 82.2 106.3
Accounts Payable, % 3.1 3.94 3.36 3.03 2.68 3.22 3.22 3.22 3.22 3.22
Capital Expenditure -19.2 -30.4 -42.2 -56.2 -31.2 -71.7 -92.7 -119.9 -155.1 -200.7
Capital Expenditure, % -5.86 -7 -6.93 -7.21 -3.43 -6.08 -6.08 -6.08 -6.08 -6.08
Tax Rate, % -2.95 -2.95 -2.95 -2.95 -2.95 -2.95 -2.95 -2.95 -2.95 -2.95
EBITAT 9.6 -15.3 -67.9 -86.8 -73.9 -73.9 -95.6 -123.7 -160.0 -207.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -37.6 -32.6 -94.9 -38.4 -6.6 -135.7 -104.4 -135.1 -174.7 -226.0
WACC, % 7.61 7.56 7.44 7.61 7.61 7.56 7.56 7.56 7.56 7.56
PV UFCF
SUM PV UFCF -612.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -231
Terminal Value -4,142
Present Terminal Value -2,877
Enterprise Value -3,489
Net Debt 651
Equity Value -4,140
Diluted Shares Outstanding, MM 72
Equity Value Per Share -57.46

What You Will Get

  • Real FIVN Financial Data: Pre-filled with Five9’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 Five9’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

  • Customizable Forecast Inputs: Adjust essential factors such as customer growth, revenue projections, and operational costs.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and various financial metrics.
  • High-Precision Accuracy: Leverages Five9’s actual financial data for credible valuation results.
  • Effortless Scenario Analysis: Evaluate multiple assumptions and analyze results effortlessly.
  • Efficiency Booster: Streamline the valuation process without having to create intricate models from the ground up.

How It Works

  • Download: Get the pre-built Excel file featuring Five9, Inc.'s (FIVN) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare results.
  • Make Decisions: Leverage the valuation findings to inform your investment strategy.

Why Choose This Calculator for Five9, Inc. (FIVN)?

  • Accurate Data: Utilize real Five9 financials for dependable valuation outcomes.
  • Customizable: Tailor essential metrics such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Ready-made calculations remove the hassle of starting from scratch.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the industry.
  • User-Friendly: Easy-to-navigate design and clear instructions ensure accessibility for all users.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Five9, Inc. (FIVN) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Five9, Inc. (FIVN).
  • Consultants: Deliver professional valuation insights on Five9, Inc. (FIVN) to clients quickly and accurately.
  • Business Owners: Understand how cloud contact center solutions like those from Five9, Inc. (FIVN) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Five9, Inc. (FIVN).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Five9 historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Five9, Inc. (FIVN).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.