Ooma, Inc. (OOMA) DCF Valuation

Ooma, Inc. (OOMA) 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

Ooma, Inc. (OOMA) 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 Ooma, Inc.'s financial prospects like an expert! This (OOMA) DCF Calculator provides pre-filled financial data while allowing you the flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your projections.


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 151.6 168.9 192.3 216.2 236.7 264.7 295.9 330.8 369.8 413.5
Revenue Growth, % 0 11.45 13.82 12.42 9.52 11.8 11.8 11.8 11.8 11.8
EBITDA -14.1 4.6 5.4 3.3 8.2 .6 .7 .8 .9 1.0
EBITDA, % -9.33 2.73 2.82 1.52 3.46 0.23884 0.23884 0.23884 0.23884 0.23884
Depreciation 5.7 7.4 7.4 9.0 11.0 11.0 12.3 13.8 15.4 17.2
Depreciation, % 3.79 4.37 3.83 4.18 4.64 4.16 4.16 4.16 4.16 4.16
EBIT -19.9 -2.8 -1.9 -5.8 -2.8 -10.4 -11.6 -13.0 -14.5 -16.2
EBIT, % -13.12 -1.64 -1 -2.66 -1.19 -3.92 -3.92 -3.92 -3.92 -3.92
Total Cash 26.1 28.3 31.3 26.9 17.5 37.1 41.5 46.3 51.8 57.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.6 5.2 7.3 7.1 9.9
Account Receivables, % 3.03 3.09 3.8 3.3 4.17
Inventories 8.4 12.2 13.8 26.2 19.8 21.4 23.9 26.8 29.9 33.5
Inventories, % 5.52 7.24 7.2 12.14 8.36 8.09 8.09 8.09 8.09 8.09
Accounts Payable 8.5 7.5 7.5 13.5 7.8 12.4 13.9 15.5 17.4 19.4
Accounts Payable, % 5.61 4.44 3.9 6.23 3.32 4.7 4.7 4.7 4.7 4.7
Capital Expenditure -3.3 -3.2 -4.2 -5.2 -6.2 -5.9 -6.6 -7.4 -8.3 -9.3
Capital Expenditure, % -2.16 -1.87 -2.19 -2.41 -2.6 -2.25 -2.25 -2.25 -2.25 -2.25
Tax Rate, % 70.32 70.32 70.32 70.32 70.32 70.32 70.32 70.32 70.32 70.32
EBITAT -19.7 -2.9 -1.7 -3.9 -.8 -8.0 -9.0 -10.0 -11.2 -12.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -21.7 -4.2 -2.3 -6.3 2.1 .7 -5.4 -6.1 -6.8 -7.6
WACC, % 8.46 8.46 8.43 8.35 8.23 8.39 8.39 8.39 8.39 8.39
PV UFCF
SUM PV UFCF -18.8
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -8
Terminal Value -180
Present Terminal Value -121
Enterprise Value -139
Net Debt 12
Equity Value -152
Diluted Shares Outstanding, MM 26
Equity Value Per Share -5.92

What You Will Get

  • Comprehensive OOMA 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: Dynamic computation of intrinsic value and NPV.
  • Scenario Analysis: Evaluate various scenarios to assess Ooma’s future performance.
  • User-Friendly Interface: Designed for professionals while remaining approachable for newcomers.

Key Features

  • 🔍 Real-Life OOMA Financials: Pre-filled historical and projected data for Ooma, Inc. (OOMA).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Ooma’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Ooma’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Download: Get the pre-built Excel file featuring Ooma, Inc.'s (OOMA) financial data.
  • Customize: Modify projections such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare the results.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Choose This Calculator for Ooma, Inc. (OOMA)?

  • Accurate Data: Utilize real Ooma financials for trustworthy valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the telecommunications sector.
  • User-Friendly: Intuitive design and step-by-step guidance ensure accessibility for all users.

Who Should Use Ooma, Inc. (OOMA)?

  • Small Business Owners: Enhance communication with reliable VoIP services tailored for your needs.
  • Remote Teams: Streamline collaboration with user-friendly video conferencing and messaging tools.
  • IT Professionals: Integrate advanced communication solutions easily into existing systems.
  • Home Users: Enjoy cost-effective home phone services without compromising on quality.
  • Tech Enthusiasts: Explore innovative features and functionalities that improve everyday communication.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Ooma, Inc. 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 Ooma, Inc. (OOMA).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.