Guidewire Software, Inc. (GWRE) 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
Guidewire Software, Inc. (GWRE) Bundle
Streamline your analysis and improve precision with our Guidewire Software, Inc. (GWRE) DCF Calculator! Utilizing real data from Guidewire and customizable assumptions, this tool enables you to forecast, analyze, and value Guidewire like a seasoned investor.
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 | 742.3 | 743.3 | 812.6 | 905.3 | 980.5 | 1,052.0 | 1,128.7 | 1,211.0 | 1,299.4 | 1,394.1 |
| Revenue Growth, % | 0 | 0.12933 | 9.33 | 11.41 | 8.3 | 7.29 | 7.29 | 7.29 | 7.29 | 7.29 |
| EBITDA | 46.2 | -37.2 | -161.4 | -101.2 | 20.0 | -58.5 | -62.7 | -67.3 | -72.2 | -77.5 |
| EBITDA, % | 6.22 | -5 | -19.87 | -11.18 | 2.04 | -5.56 | -5.56 | -5.56 | -5.56 | -5.56 |
| Depreciation | 52.5 | 48.4 | 48.8 | 26.2 | 40.1 | 55.9 | 60.0 | 64.4 | 69.1 | 74.1 |
| Depreciation, % | 7.08 | 6.51 | 6.01 | 2.89 | 4.09 | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 |
| EBIT | -6.4 | -85.6 | -210.3 | -127.4 | -20.1 | -114.4 | -122.7 | -131.7 | -141.3 | -151.6 |
| EBIT, % | -0.86029 | -11.51 | -25.88 | -14.07 | -2.05 | -10.87 | -10.87 | -10.87 | -10.87 | -10.87 |
| Total Cash | 1,133.5 | 1,119.4 | 976.2 | 798.7 | 1,003.6 | 1,027.2 | 1,102.1 | 1,182.5 | 1,268.7 | 1,361.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 163.7 | 183.1 | 215.3 | 238.8 | 242.2 | 261.5 | 280.5 | 301.0 | 322.9 | 346.5 |
| Account Receivables, % | 22.06 | 24.64 | 26.5 | 26.38 | 24.7 | 24.85 | 24.85 | 24.85 | 24.85 | 24.85 |
| Inventories | 34.7 | 24.4 | .0 | 11.1 | .0 | 19.3 | 20.7 | 22.2 | 23.9 | 25.6 |
| Inventories, % | 4.68 | 3.28 | 0.000000123 | 1.23 | 0 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 |
| Accounts Payable | 22.6 | 27.8 | 40.4 | 34.6 | 15.2 | 36.1 | 38.7 | 41.5 | 44.6 | 47.8 |
| Accounts Payable, % | 3.05 | 3.74 | 4.98 | 3.82 | 1.55 | 3.43 | 3.43 | 3.43 | 3.43 | 3.43 |
| Capital Expenditure | -25.7 | -28.9 | -21.8 | -17.4 | -18.5 | -29.1 | -31.2 | -33.5 | -35.9 | -38.6 |
| Capital Expenditure, % | -3.46 | -3.88 | -2.68 | -1.92 | -1.89 | -2.77 | -2.77 | -2.77 | -2.77 | -2.77 |
| Tax Rate, % | 77.26 | 77.26 | 77.26 | 77.26 | 77.26 | 77.26 | 77.26 | 77.26 | 77.26 | 77.26 |
| EBITAT | -7.1 | -54.6 | -165.2 | -106.3 | -4.6 | -79.7 | -85.5 | -91.8 | -98.5 | -105.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -156.1 | -38.9 | -133.3 | -137.9 | 5.3 | -70.6 | -74.6 | -80.0 | -85.9 | -92.1 |
| WACC, % | 9.88 | 9.83 | 9.85 | 9.85 | 9.77 | 9.84 | 9.84 | 9.84 | 9.84 | 9.84 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -303.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -94 | |||||||||
| Terminal Value | -1,199 | |||||||||
| Present Terminal Value | -750 | |||||||||
| Enterprise Value | -1,054 | |||||||||
| Net Debt | -105 | |||||||||
| Equity Value | -948 | |||||||||
| Diluted Shares Outstanding, MM | 82 | |||||||||
| Equity Value Per Share | -11.53 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real GWRE financials.
- Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the impact of your inputs on Guidewire Software’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- 🔍 Real-Life GWRE Financials: Pre-filled historical and projected data for Guidewire Software, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Guidewire’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Guidewire’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file for Guidewire Software, Inc. (GWRE).
- Step 2: Review the pre-filled financial data and forecasts provided for Guidewire.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategies.
Why Choose This Calculator for Guidewire Software, Inc. (GWRE)?
- Precision: Utilizing accurate Guidewire financial data for reliable results.
- Adaptability: Built to allow users to easily adjust and experiment with inputs.
- Efficiency: Eliminate the complexity of creating a DCF model from the ground up.
- Expert-Level: Crafted with the expertise and usability expected by financial professionals.
- Intuitive: Designed for ease of use, suitable for users without extensive financial modeling skills.
Who Should Use Guidewire Software, Inc. (GWRE)?
- Insurance Professionals: Enhance your understanding of policy administration and claims management with practical insights.
- Academics: Integrate industry-leading software solutions into your research and teaching methodologies.
- Investors: Evaluate your investment strategies by analyzing the performance and market trends of Guidewire Software.
- Data Analysts: Optimize your analytical processes with customizable tools tailored for the insurance industry.
- IT Managers: Discover how large-scale software implementations can transform operational efficiency in insurance companies.
What the Guidewire Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Guidewire Software, Inc. (GWRE).
- Real-World Data: Guidewire’s historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Adjust 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 results.