PLAYSTUDIOS, Inc. (MYPS) DCF Valuation

PLAYSTUDIOS, Inc. (MYPS) 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

PLAYSTUDIOS, Inc. (MYPS) 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:

Whether you’re an investor or an analyst, this MYPS DCF Calculator is your go-to tool for accurate valuation. Preloaded with PLAYSTUDIOS, Inc. real data, you can adjust forecasts and observe the effects in real-time.


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 239.4 269.9 287.4 290.3 310.9 332.1 354.8 379.0 404.9 432.6
Revenue Growth, % 0 12.72 6.5 1.01 7.09 6.83 6.83 6.83 6.83 6.83
EBITDA 43.0 33.5 27.5 20.5 43.4 40.5 43.2 46.2 49.3 52.7
EBITDA, % 17.96 12.4 9.56 7.06 13.95 12.19 12.19 12.19 12.19 12.19
Depreciation 25.2 22.2 27.4 35.6 45.3 36.6 39.1 41.7 44.6 47.6
Depreciation, % 10.51 8.22 9.53 12.25 14.56 11.01 11.01 11.01 11.01 11.01
EBIT 17.9 11.3 .1 -15.1 -1.9 3.9 4.2 4.4 4.8 5.1
EBIT, % 7.46 4.18 0.03200902 -5.19 -0.61212 1.17 1.17 1.17 1.17 1.17
Total Cash 31.0 48.9 213.5 134.0 132.9 129.0 137.9 147.3 157.3 168.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 14.2 23.6 22.8 28.4 33.9
Account Receivables, % 5.95 8.74 7.94 9.78 10.9
Inventories .0 2.4 5.1 5.1 .0 2.9 3.1 3.4 3.6 3.8
Inventories, % 0 0.90002 1.76 1.77 0 0.88669 0.88669 0.88669 0.88669 0.88669
Accounts Payable 5.4 4.7 7.8 4.4 1.9 5.9 6.3 6.7 7.2 7.6
Accounts Payable, % 2.23 1.75 2.71 1.52 0.61341 1.77 1.77 1.77 1.77 1.77
Capital Expenditure -25.3 -27.0 -40.9 -33.4 -6.3 -32.1 -34.3 -36.6 -39.1 -41.8
Capital Expenditure, % -10.56 -10.01 -14.23 -11.5 -2.04 -9.67 -9.67 -9.67 -9.67 -9.67
Tax Rate, % -669.56 -669.56 -669.56 -669.56 -669.56 -669.56 -669.56 -669.56 -669.56 -669.56
EBITAT 13.8 13.0 .1 -11.3 -14.6 3.5 3.8 4.0 4.3 4.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 4.8 -4.2 -12.2 -18.2 21.4 14.1 6.8 7.2 7.7 8.3
WACC, % 7.21 7.25 7.25 7.21 7.25 7.24 7.24 7.24 7.24 7.24
PV UFCF
SUM PV UFCF 36.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 8
Terminal Value 161
Present Terminal Value 114
Enterprise Value 150
Net Debt -123
Equity Value 273
Diluted Shares Outstanding, MM 133
Equity Value Per Share 2.05

What You Will Get

  • Authentic MYPS Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Real-Time Calculations: Intrinsic value and NPV are calculated automatically.
  • Scenario Analysis: Explore various scenarios to assess PLAYSTUDIOS' future performance.
  • User-Friendly Design: Designed for professionals while being approachable for newcomers.

Key Features

  • Comprehensive Financial Data: PLAYSTUDIOS, Inc.'s historical financial statements and pre-filled projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Valuation: Observe PLAYSTUDIOS, Inc.'s intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard charts illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A professional-grade tool for analysts, investors, and finance specialists.

How It Works

  • Download: Obtain the pre-configured Excel file featuring PLAYSTUDIOS, Inc.'s (MYPS) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC as per your analysis.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time for accuracy.
  • Test Scenarios: Develop various projections and evaluate results immediately.
  • Make Decisions: Leverage the valuation insights to inform your investment strategy.

Why Choose This Calculator for PLAYSTUDIOS, Inc. (MYPS)?

  • Accurate Data: Real PLAYSTUDIOS financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your projections.
  • Time-Saving: Pre-built calculations eliminate the hassle of starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the gaming industry.
  • User-Friendly: Intuitive design and step-by-step guidance make it accessible for all users.

Who Should Use This Product?

  • Investors: Assess PLAYSTUDIOS, Inc. (MYPS) valuation prior to making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Understand the valuation strategies of successful gaming companies like PLAYSTUDIOS, Inc. (MYPS).
  • Consultants: Provide detailed valuation analyses and reports for clients in the gaming industry.
  • Students and Educators: Utilize real-time data to learn and teach valuation principles effectively.

What the Template Contains

  • Preloaded MYPS Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.