PubMatic, Inc. (PUBM) DCF Valuation

PubMatic, Inc. (PUBM) 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

PubMatic, Inc. (PUBM) 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:

Streamline your analysis and improve precision with our (PUBM) DCF Calculator! Equipped with real PubMatic data and customizable assumptions, this tool empowers you to forecast, analyze, and assess PubMatic, Inc. like a seasoned investor.


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 113.9 148.7 226.9 256.4 267.0 334.0 417.7 522.5 653.5 817.4
Revenue Growth, % 0 30.63 52.55 12.99 4.15 25.08 25.08 25.08 25.08 25.08
EBITDA 21.8 47.5 58.8 40.5 46.8 73.7 92.2 115.3 144.2 180.4
EBITDA, % 19.16 31.93 25.91 15.8 17.53 22.07 22.07 22.07 22.07 22.07
Depreciation 12.6 15.7 25.1 40.1 44.8 43.5 54.4 68.0 85.1 106.5
Depreciation, % 11.07 10.58 11.07 15.63 16.77 13.02 13.02 13.02 13.02 13.02
EBIT 9.2 31.8 33.7 .4 2.0 30.2 37.8 47.3 59.1 73.9
EBIT, % 8.1 21.35 14.84 0.17162 0.76251 9.04 9.04 9.04 9.04 9.04
Total Cash 55.5 101.0 159.6 174.4 175.3 214.2 267.9 335.0 419.1 524.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 117.7 219.5 286.9 314.3 375.5
Account Receivables, % 103.32 147.57 126.45 122.59 140.62
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.000000878 0.000000672 0 0.00000039 0 0.000000388 0.000000388 0.000000388 0.000000388 0.000000388
Accounts Payable 99.4 176.7 244.3 277.4 347.7 325.5 407.1 509.2 636.9 796.6
Accounts Payable, % 87.28 118.81 107.67 108.2 130.21 97.46 97.46 97.46 97.46 97.46
Capital Expenditure -15.0 -31.4 -39.4 -48.9 -28.3 -54.3 -67.9 -84.9 -106.2 -132.9
Capital Expenditure, % -13.17 -21.11 -17.35 -19.07 -10.59 -16.26 -16.26 -16.26 -16.26 -16.26
Tax Rate, % 15.46 15.46 15.46 15.46 15.46 15.46 15.46 15.46 15.46 15.46
EBITAT 6.6 26.8 29.4 .3 1.7 24.5 30.6 38.3 47.9 59.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -14.0 -13.4 15.4 -2.8 27.3 32.9 14.9 18.7 23.4 29.2
WACC, % 10.82 10.83 10.84 10.82 10.83 10.83 10.83 10.83 10.83 10.83
PV UFCF
SUM PV UFCF 88.6
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 30
Terminal Value 445
Present Terminal Value 266
Enterprise Value 355
Net Debt -57
Equity Value 412
Diluted Shares Outstanding, MM 56
Equity Value Per Share 7.35

What You Will Get

  • Real PUBM Financial Data: Pre-filled with PubMatic’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See PubMatic’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Advertising Metrics: Access detailed pre-loaded historical data and future forecasts for advertising performance.
  • Adjustable Revenue Assumptions: Modify highlighted fields such as CPM rates, growth projections, and market share.
  • Real-Time Analytics: Automatic updates to revenue projections, Return on Investment (ROI), and campaign effectiveness.
  • User-Friendly Interface: Intuitive dashboards and visualizations to streamline your advertising strategy insights.
  • Suitable for All Skill Levels: A straightforward design tailored for marketers, analysts, and business strategists.

How It Works

  • 1. Access the Template: Download and open the Excel file containing PubMatic’s preloaded data.
  • 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate multiple forecasts to assess various valuation outcomes.
  • 5. Present with Assurance: Share professional valuation insights to back your decisions.

Why Choose PubMatic's Solutions?

  • Enhance Efficiency: Streamlined processes mean you can focus on what matters most – maximizing revenue.
  • Boost Performance: Advanced analytics and data-driven insights improve advertising effectiveness.
  • Highly Adaptable: Customize settings to align with your unique business objectives and strategies.
  • User-Friendly Interface: Intuitive design allows for quick navigation and easy understanding of analytics.
  • Preferred by Industry Leaders: Trusted by top publishers and advertisers for its reliability and innovation.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling PubMatic stock (PUBM).
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for PubMatic (PUBM).
  • Consultants: Deliver professional valuation insights to clients quickly and accurately regarding PubMatic (PUBM).
  • Business Owners: Understand how companies like PubMatic (PUBM) are valued to guide your own business strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios involving PubMatic (PUBM).

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
  • Real-World Data: PubMatic's historical and projected financials preloaded for analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables providing clear, actionable results.

No products were found matching.