Match Group, Inc. (MTCH) DCF Valuation

Match Group, Inc. (MTCH) 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

Match Group, Inc. (MTCH) 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:

Evaluate Match Group, Inc.'s (MTCH) financial prospects like an expert! This (MTCH) DCF Calculator provides pre-filled financial data and offers full flexibility to modify revenue growth, WACC, margins, and other essential 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 4,757.1 2,391.3 2,983.3 3,188.8 3,364.5 3,258.7 3,156.3 3,057.0 2,960.9 2,867.8
Revenue Growth, % 0 -49.73 24.76 6.89 5.51 -3.14 -3.14 -3.14 -3.14 -3.14
EBITDA 686.5 794.5 921.6 662.8 1,046.2 850.1 823.3 797.5 772.4 748.1
EBITDA, % 14.43 33.23 30.89 20.78 31.1 26.09 26.09 26.09 26.09 26.09
Depreciation 181.0 48.8 70.0 139.8 109.5 103.2 99.9 96.8 93.7 90.8
Depreciation, % 3.8 2.04 2.35 4.38 3.26 3.17 3.17 3.17 3.17 3.17
EBIT 505.5 745.7 851.7 523.0 936.7 746.9 723.4 700.7 678.7 657.3
EBIT, % 10.63 31.18 28.55 16.4 27.84 22.92 22.92 22.92 22.92 22.92
Total Cash .0 739.2 827.2 581.1 868.6 669.2 648.2 627.8 608.1 588.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 116.5 137.0 188.5 191.9 298.6
Account Receivables, % 2.45 5.73 6.32 6.02 8.88
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 20.2 29.2 37.9 13.7 13.2 24.4 23.6 22.8 22.1 21.4
Accounts Payable, % 0.42444 1.22 1.27 0.42959 0.39194 0.74731 0.74731 0.74731 0.74731 0.74731
Capital Expenditure -136.7 -42.4 -80.0 -49.1 -67.4 -70.8 -68.6 -66.5 -64.4 -62.3
Capital Expenditure, % -2.87 -1.77 -2.68 -1.54 -2 -2.17 -2.17 -2.17 -2.17 -2.17
Tax Rate, % 16.12 16.12 16.12 16.12 16.12 16.12 16.12 16.12 16.12 16.12
EBITAT 440.7 694.6 923.4 501.5 785.6 687.3 665.7 644.7 624.5 604.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 388.8 689.4 870.6 564.5 720.6 837.9 702.2 680.2 658.8 638.1
WACC, % 9.27 9.35 9.44 9.39 9.23 9.34 9.34 9.34 9.34 9.34
PV UFCF
SUM PV UFCF 2,743.4
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 664
Terminal Value 12,435
Present Terminal Value 7,958
Enterprise Value 10,702
Net Debt 3,095
Equity Value 7,607
Diluted Shares Outstanding, MM 293
Equity Value Per Share 25.94

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator with pre-filled real MTCH financials.
  • Real-World Data: Historical data and forward-looking estimates (as shown in the yellow cells).
  • Forecast Flexibility: Change forecast assumptions like revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly see the impact of your inputs on Match Group’s valuation.
  • Professional Tool: Built for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Structured for clarity and ease of use, with step-by-step instructions.

Key Features

  • 🔍 Real-Life MTCH Financials: Pre-filled historical and projected data for Match Group, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Match Group’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Match Group’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 Match Group’s pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you tweak assumptions.
  5. Step 5: Analyze the outputs and use the results for investment decisions.

Why Choose This Calculator for Match Group, Inc. (MTCH)?

  • Accuracy: Utilizes real Match Group financials for precise data.
  • Flexibility: Built to allow users to easily adjust and test various inputs.
  • Time-Saving: Avoid the complexities of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the accuracy and usability expected by CFOs.
  • User-Friendly: Simple to navigate, even for those lacking extensive financial modeling skills.

Who Should Use Match Group, Inc. (MTCH)?

  • Investors: Make informed decisions with insights from a leading online dating platform.
  • Market Analysts: Streamline your research with comprehensive data on user engagement and growth metrics.
  • Business Consultants: Adapt market analysis for client strategies in the digital dating industry.
  • Tech Enthusiasts: Explore innovative features and technologies shaping the future of online relationships.
  • Educators and Students: Utilize case studies from Match Group, Inc. (MTCH) in discussions about digital business models.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Match Group, Inc. (MTCH).
  • Real-World Data: Match Group’s historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test different scenarios.
  • Financial Statements: Full annual and quarterly breakdowns for deeper insights into Match Group's performance.
  • Key Ratios: Built-in analysis for profitability, efficiency, and leverage metrics specific to Match Group, Inc. (MTCH).
  • Dashboard with Visual Outputs: Charts and tables designed to provide clear, actionable results.

No products were found matching.