Fiverr International Ltd. (FVRR) DCF Valuation

Fiverr International Ltd. (FVRR) 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

Fiverr International Ltd. (FVRR) 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:

Simplify Fiverr International Ltd. (FVRR) valuation with this customizable DCF Calculator! Featuring real Fiverr International Ltd. (FVRR) financials and adjustable forecast inputs, you can test scenarios and uncover Fiverr International Ltd. (FVRR) fair value in minutes.


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 107.1 189.5 297.7 337.4 361.4 501.0 694.5 962.8 1,334.7 1,850.2
Revenue Growth, % 0 76.99 57.07 13.34 7.12 38.63 38.63 38.63 38.63 38.63
EBITDA -31.0 -5.9 -38.5 -57.6 13.8 -58.3 -80.9 -112.1 -155.4 -215.5
EBITDA, % -28.95 -3.1 -12.92 -17.07 3.81 -11.65 -11.65 -11.65 -11.65 -11.65
Depreciation 3.6 4.3 6.9 10.2 6.0 12.6 17.5 24.3 33.7 46.7
Depreciation, % 3.34 2.29 2.31 3.02 1.66 2.52 2.52 2.52 2.52 2.52
EBIT -34.6 -10.2 -45.3 -67.8 7.8 -71.0 -98.4 -136.4 -189.1 -262.1
EBIT, % -32.28 -5.38 -15.23 -20.09 2.15 -14.17 -14.17 -14.17 -14.17 -14.17
Total Cash 127.7 487.4 323.3 462.0 417.4 501.0 694.5 962.8 1,334.7 1,850.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3.1 5.4 14.3 19.0 24.2
Account Receivables, % 2.91 2.86 4.79 5.64 6.7
Inventories .3 .3 3.0 1.1 .0 1.8 2.5 3.5 4.8 6.7
Inventories, % 0.3026 0.18258 0.9924 0.33702 0 0.36292 0.36292 0.36292 0.36292 0.36292
Accounts Payable 3.7 3.6 8.7 8.6 5.5 12.4 17.2 23.9 33.1 45.9
Accounts Payable, % 3.5 1.91 2.92 2.56 1.52 2.48 2.48 2.48 2.48 2.48
Capital Expenditure -1.8 -4.0 -2.6 -2.4 -1.1 -5.7 -7.8 -10.9 -15.1 -20.9
Capital Expenditure, % -1.64 -2.13 -0.86608 -0.70339 -0.30799 -1.13 -1.13 -1.13 -1.13 -1.13
Tax Rate, % 27.17 27.17 27.17 27.17 27.17 27.17 27.17 27.17 27.17 27.17
EBITAT -34.7 -10.3 -45.5 -68.3 5.7 -67.1 -93.1 -129.0 -178.8 -247.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -32.6 -12.5 -47.5 -63.5 3.3 -53.7 -88.1 -122.2 -169.4 -234.8
WACC, % 10.23 10.23 10.23 10.23 9.91 10.17 10.17 10.17 10.17 10.17
PV UFCF
SUM PV UFCF -472.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -240
Terminal Value -2,933
Present Terminal Value -1,808
Enterprise Value -2,280
Net Debt 279
Equity Value -2,559
Diluted Shares Outstanding, MM 39
Equity Value Per Share -65.36

What You Will Get

  • Real FVRR Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Explore various scenarios to assess Fiverr’s future performance.
  • User-Friendly Design: Crafted for professionals while remaining approachable for newcomers.

Key Features

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

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Fiverr data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Fiverr’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Fiverr International Ltd. (FVRR)?

  • Designed for Experts: A sophisticated tool utilized by analysts, CFOs, and business consultants.
  • Comprehensive Data: Fiverr’s historical and projected financials are preloaded for enhanced precision.
  • Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Transparent Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance simplifies the entire process.

Who Should Use This Product?

  • Freelancers: Showcase their skills and connect with potential clients on Fiverr.
  • Small Business Owners: Find affordable services to enhance their business operations.
  • Marketing Professionals: Access a diverse range of creative talent for campaigns and projects.
  • Students and Recent Graduates: Gain real-world experience by offering services and building a portfolio.
  • Investors: Analyze Fiverr's market position and growth potential in the gig economy.

What the Fiverr Template Contains

  • Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
  • Real-World Data: Fiverr's historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable insights.

No products were found matching.