Pure Storage, Inc. (PSTG) DCF Valuation

Pure Storage, Inc. (PSTG) 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

Pure Storage, Inc. (PSTG) 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 analyst, this (PSTG) DCF Calculator is your go-to tool for accurate valuation. Equipped with real data from Pure Storage, Inc., you can adjust forecasts and instantly observe the effects.


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 1,643.4 1,684.2 2,180.8 2,753.4 2,830.6 3,262.5 3,760.2 4,333.9 4,995.2 5,757.3
Revenue Growth, % 0 2.48 29.49 26.26 2.8 15.26 15.26 15.26 15.26 15.26
EBITDA -77.1 -168.7 -8.7 183.9 222.5 -3.7 -4.2 -4.9 -5.6 -6.5
EBITDA, % -4.69 -10.02 -0.39746 6.68 7.86 -0.1127 -0.1127 -0.1127 -0.1127 -0.1127
Depreciation 89.7 70.0 83.2 100.4 124.4 140.1 161.5 186.1 214.5 247.3
Depreciation, % 5.46 4.16 3.81 3.65 4.4 4.29 4.29 4.29 4.29 4.29
EBIT -166.8 -238.8 -91.8 83.5 98.1 -143.8 -165.7 -191.0 -220.2 -253.7
EBIT, % -10.15 -14.18 -4.21 3.03 3.46 -4.41 -4.41 -4.41 -4.41 -4.41
Total Cash 1,299.2 1,253.5 1,413.3 1,582.2 1,531.1 2,152.2 2,480.5 2,859.0 3,295.2 3,797.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 458.6 460.9 542.1 612.5 662.2
Account Receivables, % 27.91 27.37 24.86 22.24 23.39
Inventories 38.5 46.7 38.9 52.1 42.7 67.2 77.5 89.3 102.9 118.6
Inventories, % 2.34 2.77 1.79 1.89 1.51 2.06 2.06 2.06 2.06 2.06
Accounts Payable 77.7 67.5 70.7 67.1 82.8 113.1 130.4 150.3 173.2 199.6
Accounts Payable, % 4.72 4.01 3.24 2.44 2.92 3.47 3.47 3.47 3.47 3.47
Capital Expenditure -96.8 -95.0 -102.3 -158.1 -195.2 -188.3 -217.0 -250.2 -288.3 -332.3
Capital Expenditure, % -5.89 -5.64 -4.69 -5.74 -6.89 -5.77 -5.77 -5.77 -5.77 -5.77
Tax Rate, % 32.32 32.32 32.32 32.32 32.32 32.32 32.32 32.32 32.32 32.32
EBITAT -172.2 -249.3 -102.4 66.5 66.4 -128.6 -148.2 -170.9 -196.9 -227.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -598.8 -294.8 -191.8 -78.3 -29.0 -329.5 -322.0 -371.1 -427.8 -493.0
WACC, % 9.59 9.59 9.59 9.58 9.57 9.58 9.58 9.58 9.58 9.58
PV UFCF
SUM PV UFCF -1,459.5
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -513
Terminal Value -9,182
Present Terminal Value -5,810
Enterprise Value -7,270
Net Debt -430
Equity Value -6,840
Diluted Shares Outstanding, MM 333
Equity Value Per Share -20.57

What You Will Get

  • Authentic PSTG Financial Data: Pre-filled with Pure Storage’s historical and projected data for accurate analysis.
  • Completely Customizable Template: Easily adjust key inputs like revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch Pure Storage’s intrinsic value update in real-time based on your modifications.
  • Expert Valuation Tool: Crafted for investors, analysts, and consultants aiming for precise DCF outcomes.
  • Intuitive Design: Straightforward layout and clear guidance suitable for all skill levels.

Key Features

  • Pre-Loaded Data: Pure Storage's historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Edit WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: See Pure Storage's intrinsic value recalculate in real time.
  • Clear Visual Outputs: Dashboard charts display valuation results and key metrics.
  • Built for Accuracy: A professional tool for analysts, investors, and finance experts.

How It Works

  1. Download the Template: Get instant access to the Excel-based PSTG DCF Calculator.
  2. Input Your Assumptions: Adjust the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically updates Pure Storage’s intrinsic value.
  4. Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
  5. Analyze and Decide: Use the results to guide your investment or financial analysis.

Why Choose This Calculator for Pure Storage, Inc. (PSTG)?

  • All-in-One Solution: Combines DCF, WACC, and comprehensive financial ratio analyses in a single tool.
  • Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Pure Storage’s intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide reliable starting points for analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors working with Pure Storage, Inc. (PSTG).

Who Should Use This Product?

  • IT Professionals: Enhance your understanding of data storage solutions and implement them effectively.
  • Researchers: Utilize industry-leading models for analysis in your academic projects.
  • Investors: Evaluate your investment strategies and assess the performance of Pure Storage, Inc. (PSTG).
  • Data Analysts: Optimize your processes with a customizable model tailored for data storage assessments.
  • Business Leaders: Discover how top tech companies like Pure Storage, Inc. (PSTG) are appraised in the market.

What the Template Contains

  • Pre-Filled Data: Contains Pure Storage’s historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic computations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on user-defined inputs.
  • Key Financial Ratios: Evaluate Pure Storage’s profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visuals and tables summarizing essential valuation outcomes.

No products were found matching.