Planet Labs PBC (PL) DCF Valuation

Planet Labs PBC (PL) 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

Planet Labs PBC (PL) 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:

Explore Planet Labs PBC's (PL) financial prospects with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and expenses to calculate Planet Labs PBC's (PL) intrinsic value and refine your investment strategy.


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 95.7 113.2 131.2 191.3 220.7 273.3 338.4 419.0 518.9 642.5
Revenue Growth, % 0 18.21 15.94 45.76 15.39 23.83 23.83 23.83 23.83 23.83
EBITDA -39.0 -54.4 -81.1 -117.8 -92.1 -138.8 -171.9 -212.8 -263.6 -326.4
EBITDA, % -40.78 -48.06 -61.84 -61.59 -41.71 -50.79 -50.79 -50.79 -50.79 -50.79
Depreciation 77.6 62.2 45.1 43.3 47.6 117.3 145.3 179.9 222.7 275.8
Depreciation, % 81.06 54.96 34.37 22.66 21.59 42.93 42.93 42.93 42.93 42.93
EBIT -116.6 -116.6 -126.2 -161.1 -139.7 -242.5 -300.3 -371.9 -460.5 -570.2
EBIT, % -121.83 -103.02 -96.21 -84.24 -63.3 -88.75 -88.75 -88.75 -88.75 -88.75
Total Cash 21.7 71.2 490.8 408.8 307.3 210.7 260.9 323.1 400.1 495.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 27.7 47.1 44.4 39.0 43.3
Account Receivables, % 28.96 41.63 33.82 20.37 19.63
Inventories .8 .0 .0 .0 .0 .4 .5 .7 .8 1.0
Inventories, % 0.79072 0.000000884 0.000000762 0.000000523 0 0.15814 0.15814 0.15814 0.15814 0.15814
Accounts Payable 2.1 1.4 2.9 6.9 2.6 5.7 7.1 8.8 10.8 13.4
Accounts Payable, % 2.21 1.28 2.17 3.61 1.18 2.09 2.09 2.09 2.09 2.09
Capital Expenditure -24.1 -30.1 -14.9 -12.8 -42.4 -48.7 -60.3 -74.6 -92.4 -114.4
Capital Expenditure, % -25.17 -26.62 -11.38 -6.67 -19.22 -17.81 -17.81 -17.81 -17.81 -17.81
Tax Rate, % -0.58342 -0.58342 -0.58342 -0.58342 -0.58342 -0.58342 -0.58342 -0.58342 -0.58342 -0.58342
EBITAT -116.8 -117.6 -128.2 -162.0 -140.5 -242.5 -300.3 -371.9 -460.5 -570.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -89.6 -104.8 -93.9 -121.9 -143.9 -206.8 -232.9 -288.4 -357.1 -442.2
WACC, % 8.94 8.94 8.94 8.94 8.94 8.94 8.94 8.94 8.94 8.94
PV UFCF
SUM PV UFCF -1,151.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -451
Terminal Value -6,502
Present Terminal Value -4,238
Enterprise Value -5,389
Net Debt -59
Equity Value -5,330
Diluted Shares Outstanding, MM 280
Equity Value Per Share -19.06

What You Will Receive

  • Authentic PL Financial Data: Pre-filled with Planet Labs’ historical and projected data for thorough analysis.
  • Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch Planet Labs’ intrinsic value update in real-time as you make changes.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • Intuitive Design: Straightforward layout and clear guidance suitable for all skill levels.

Key Features

  • Real-Time PL Data: Pre-loaded with Planet Labs' historical metrics and future projections.
  • Comprehensive Input Options: Modify growth rates, profit margins, discount rates, tax implications, and capital investments.
  • Adaptive Valuation Framework: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on user-defined parameters.
  • Scenario Analysis: Generate various forecasting scenarios to explore different valuation results.
  • Intuitive Interface: Clean, organized layout suitable for both industry experts and newcomers.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Planet Labs PBC (PL) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Planet Labs PBC’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose Planet Labs PBC (PL)?

  • Innovative Technology: Leverage cutting-edge satellite imagery for accurate insights.
  • Real-Time Data: Access timely information to support informed decision-making.
  • Scalable Solutions: Flexible services that grow with your organization's needs.
  • User-Friendly Interface: Intuitive platform design for easy navigation and analysis.
  • Backed by Experts: A team of professionals dedicated to delivering high-quality results.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions about buying or selling Planet Labs PBC (PL) stock.
  • Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Planet Labs PBC (PL).
  • Consultants: Provide clients with accurate and timely valuation insights regarding Planet Labs PBC (PL).
  • Business Owners: Learn how companies like Planet Labs PBC (PL) are valued to inform your own business strategies.
  • Finance Students: Explore valuation methodologies using real-world data from Planet Labs PBC (PL).

What the Template Contains

  • Pre-Filled Data: Includes Planet Labs PBC’s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Planet Labs PBC’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.