Gambling.com Group Limited (GAMB) DCF Valuation

Gambling.com Group Limited (GAMB) 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

Gambling.com Group Limited (GAMB) 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 (GAMB) DCF Calculator enables you to assess the valuation of Gambling.com Group Limited using real-world financial data, offering full flexibility to modify all key parameters for enhanced projections.


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 19.3 28.0 42.3 76.5 108.7 168.2 260.4 403.2 624.2 966.4
Revenue Growth, % 0 45.23 51.26 80.77 42.02 54.82 54.82 54.82 54.82 54.82
EBITDA 3.5 15.1 15.3 10.6 22.5 48.1 74.4 115.2 178.4 276.2
EBITDA, % 18.24 53.89 36.23 13.87 20.68 28.58 28.58 28.58 28.58 28.58
Depreciation .8 2.2 2.4 7.0 2.1 9.6 14.9 23.1 35.7 55.3
Depreciation, % 3.99 7.96 5.67 9.1 1.92 5.73 5.73 5.73 5.73 5.73
EBIT 2.7 12.9 12.9 3.6 20.4 38.4 59.5 92.1 142.6 220.8
EBIT, % 14.25 45.93 30.56 4.77 18.76 22.85 22.85 22.85 22.85 22.85
Total Cash 7.0 8.2 51.0 29.7 25.4 76.7 118.7 183.7 284.5 440.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.7 5.0 .0 11.3 20.1
Account Receivables, % 9.03 17.8 0 14.73 18.53
Inventories .0 .1 -5.5 .1 .0 -4.3 -6.6 -10.2 -15.8 -24.5
Inventories, % 0.000005190491 0.23588 -12.99 0.09803025 0.00000092 -2.53 -2.53 -2.53 -2.53 -2.53
Accounts Payable .5 .5 1.0 1.2 1.9 3.5 5.3 8.3 12.8 19.8
Accounts Payable, % 2.61 1.86 2.47 1.61 1.71 2.05 2.05 2.05 2.05 2.05
Capital Expenditure -1.7 -.1 -5.6 -9.3 -9.2 -14.5 -22.4 -34.7 -53.8 -83.2
Capital Expenditure, % -8.93 -0.32166 -13.17 -12.14 -8.51 -8.61 -8.61 -8.61 -8.61 -8.61
Tax Rate, % 9.34 9.34 9.34 9.34 9.34 9.34 9.34 9.34 9.34 9.34
EBITAT 5.1 18.1 13.2 3.0 18.5 36.4 56.3 87.2 135.0 209.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 2.9 17.0 21.1 -16.0 3.2 37.3 41.9 64.9 100.5 155.6
WACC, % 8.68 8.68 8.68 8.65 8.67 8.67 8.67 8.67 8.67 8.67
PV UFCF
SUM PV UFCF 295.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 159
Terminal Value 2,378
Present Terminal Value 1,569
Enterprise Value 1,864
Net Debt -24
Equity Value 1,888
Diluted Shares Outstanding, MM 39
Equity Value Per Share 48.98

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to generate various scenarios.
  • Real-World Data: Gambling.com Group Limited’s financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Customizable Betting Metrics: Adjust key variables such as market growth, revenue projections, and operational costs.
  • Instant Betting Odds Calculation: Quickly computes odds, payouts, and other critical financial metrics.
  • Industry-Leading Precision: Leverages Gambling.com Group Limited's (GAMB) real-time data for accurate market assessments.
  • Effortless Risk Assessment: Evaluate various betting scenarios and analyze results with ease.
  • Efficiency Booster: Streamline the process by avoiding the creation of intricate betting models from the ground up.

How It Works

  • Download: Get the pre-prepared Excel file featuring Gambling.com Group Limited’s (GAMB) 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 forecasts and instantly compare results.
  • Make Decisions: Utilize the valuation outcomes to inform your investment strategy.

Why Choose This Calculator for Gambling.com Group Limited (GAMB)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for the gaming industry.
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Gambling.com’s intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide reliable benchmarks for evaluation.
  • High-Quality Standards: Perfect for financial analysts, investors, and gaming industry consultants.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions about buying or selling Gambling.com Group Limited (GAMB) stock.
  • Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Gambling.com Group Limited (GAMB).
  • Consultants: Provide clients with expert valuation insights related to the online gambling industry quickly and accurately.
  • Business Owners: Learn how companies like Gambling.com Group Limited (GAMB) are valued to inform your own business strategies.
  • Finance Students: Explore valuation techniques using real-world data from the gambling sector, including Gambling.com Group Limited (GAMB).

What the Template Contains

  • Historical Data: Includes Gambling.com Group Limited’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Gambling.com Group Limited’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Gambling.com Group Limited’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.