GoDaddy Inc. (GDDY) 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
GoDaddy Inc. (GDDY) Bundle
Evaluate GoDaddy Inc.'s (GDDY) financial outlook like an expert! This (GDDY) DCF Calculator provides you with pre-filled financial data and the flexibility to modify revenue growth, WACC, margins, and other critical assumptions to align with your predictions.
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 | 2,988.1 | 3,316.7 | 3,815.7 | 4,091.3 | 4,237.8 | 4,628.2 | 5,054.5 | 5,520.1 | 6,028.5 | 6,583.9 |
| Revenue Growth, % | 0 | 11 | 15.05 | 7.22 | 3.58 | 9.21 | 9.21 | 9.21 | 9.21 | 9.21 |
| EBITDA | 430.4 | -198.1 | 659.6 | 744.2 | 821.6 | 585.9 | 639.8 | 698.8 | 763.1 | 833.4 |
| EBITDA, % | 14.4 | -5.97 | 17.29 | 18.19 | 19.39 | 12.66 | 12.66 | 12.66 | 12.66 | 12.66 |
| Depreciation | 209.7 | 202.7 | 199.6 | 194.6 | 171.3 | 251.4 | 274.5 | 299.8 | 327.5 | 357.6 |
| Depreciation, % | 7.02 | 6.11 | 5.23 | 4.76 | 4.04 | 5.43 | 5.43 | 5.43 | 5.43 | 5.43 |
| EBIT | 220.7 | -400.8 | 460.0 | 549.6 | 650.3 | 334.5 | 365.3 | 398.9 | 435.7 | 475.8 |
| EBIT, % | 7.39 | -12.08 | 12.06 | 13.43 | 15.35 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 |
| Total Cash | 1,086.4 | 765.2 | 1,255.7 | 774.0 | 498.8 | 1,138.8 | 1,243.7 | 1,358.2 | 1,483.3 | 1,620.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 30.2 | 41.8 | 63.6 | 60.1 | 76.6 | 66.8 | 72.9 | 79.6 | 87.0 | 95.0 |
| Account Receivables, % | 1.01 | 1.26 | 1.67 | 1.47 | 1.81 | 1.44 | 1.44 | 1.44 | 1.44 | 1.44 |
| Inventories | 409.8 | 423.5 | 460.6 | 476.7 | .0 | 464.7 | 507.5 | 554.3 | 605.3 | 661.1 |
| Inventories, % | 13.71 | 12.77 | 12.07 | 11.65 | 0 | 10.04 | 10.04 | 10.04 | 10.04 | 10.04 |
| Accounts Payable | 72.3 | 51.0 | 85.2 | 130.9 | 148.1 | 119.3 | 130.2 | 142.2 | 155.3 | 169.7 |
| Accounts Payable, % | 2.42 | 1.54 | 2.23 | 3.2 | 3.49 | 2.58 | 2.58 | 2.58 | 2.58 | 2.58 |
| Capital Expenditure | -92.3 | -81.5 | -253.2 | -60.1 | -77.4 | -143.3 | -156.5 | -170.9 | -186.6 | -203.8 |
| Capital Expenditure, % | -3.09 | -2.46 | -6.64 | -1.47 | -1.83 | -3.1 | -3.1 | -3.1 | -3.1 | -3.1 |
| Tax Rate, % | -240.47 | -240.47 | -240.47 | -240.47 | -240.47 | -240.47 | -240.47 | -240.47 | -240.47 | -240.47 |
| EBITAT | 239.2 | -399.7 | 439.5 | 543.0 | 2,214.0 | 330.5 | 361.0 | 394.2 | 430.5 | 470.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -11.1 | -325.1 | 361.2 | 710.6 | 2,785.3 | -45.1 | 441.1 | 481.7 | 526.1 | 574.5 |
| WACC, % | 9.12 | 9.12 | 9.1 | 9.12 | 9.12 | 9.12 | 9.12 | 9.12 | 9.12 | 9.12 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,442.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 598 | |||||||||
| Terminal Value | 11,676 | |||||||||
| Present Terminal Value | 7,548 | |||||||||
| Enterprise Value | 8,990 | |||||||||
| Net Debt | 3,477 | |||||||||
| Equity Value | 5,513 | |||||||||
| Diluted Shares Outstanding, MM | 151 | |||||||||
| Equity Value Per Share | 36.40 |
What You Will Get
- Real GoDaddy Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for GoDaddy Inc. (GDDY).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specifically for GoDaddy Inc. (GDDY).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on GoDaddy Inc.'s (GDDY) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for GoDaddy Inc. (GDDY).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for GoDaddy Inc. (GDDY).
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for GoDaddy Inc. (GDDY).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for GoDaddy Inc. (GDDY).
- Interactive Dashboard and Charts: Visual representations of key valuation metrics for straightforward analysis.
How It Works
- 1. Access the Template: Download and open the Excel file featuring GoDaddy Inc.'s (GDDY) preloaded data.
- 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Present with Confidence: Share professional valuation insights to bolster your decision-making process.
Why Choose This Calculator for GoDaddy Inc. (GDDY)?
- Accuracy: Utilizes real GoDaddy financials to ensure precise data.
- Flexibility: Crafted for users to easily test and adjust inputs as needed.
- Time-Saving: Eliminate the complexity of constructing a DCF model from the ground up.
- Professional-Grade: Engineered with the precision and usability expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for individuals without extensive financial modeling expertise.
Who Should Use This Product?
- Entrepreneurs: Discover how to establish and manage an online presence effectively.
- Web Developers: Utilize GoDaddy's tools to streamline website creation and hosting processes.
- Small Business Owners: Enhance your business visibility with domain registration and digital marketing solutions.
- Marketers: Leverage GoDaddy's analytics to optimize online campaigns and track performance.
- Freelancers: Build a professional portfolio and manage client projects with ease using GoDaddy's services.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled GoDaddy Inc. (GDDY) 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 GoDaddy Inc. (GDDY).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.