QuinStreet, Inc. (QNST) DCF Valuation

QuinStreet, Inc. (QNST) 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

QuinStreet, Inc. (QNST) 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:

Gain insights into your QuinStreet, Inc. (QNST) valuation analysis using our sophisticated DCF Calculator! This Excel template comes preloaded with real data for (QNST), enabling you to adjust forecasts and assumptions to accurately determine the intrinsic value of QuinStreet, Inc.


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 490.3 578.5 582.1 580.6 613.5 650.3 689.4 730.8 774.6 821.1
Revenue Growth, % 0 17.98 0.62439 -0.25339 5.66 6 6 6 6 6
EBITDA 30.4 46.0 11.2 -2.5 -5.8 19.1 20.3 21.5 22.8 24.2
EBITDA, % 6.2 7.95 1.93 -0.43023 -0.93869 2.94 2.94 2.94 2.94 2.94
Depreciation 11.7 15.4 15.9 18.1 24.0 19.3 20.4 21.6 22.9 24.3
Depreciation, % 2.39 2.66 2.73 3.11 3.9 2.96 2.96 2.96 2.96 2.96
EBIT 18.7 30.6 -4.7 -20.6 -29.7 -.1 -.1 -.1 -.1 -.1
EBIT, % 3.81 5.29 -0.80519 -3.54 -4.84 -0.01740642 -0.01740642 -0.01740642 -0.01740642 -0.01740642
Total Cash 107.5 110.3 96.4 73.7 50.5 102.1 108.2 114.7 121.6 128.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 68.3 87.9 81.4 67.7 111.8
Account Receivables, % 13.92 15.2 13.99 11.67 18.23
Inventories 12.8 7.4 4.3 .0 .0 6.0 6.4 6.8 7.2 7.6
Inventories, % 2.61 1.28 0.74317 0.000000172 0 0.92604 0.92604 0.92604 0.92604 0.92604
Accounts Payable 36.8 45.2 42.4 37.9 48.2 48.1 51.0 54.1 57.3 60.7
Accounts Payable, % 7.5 7.82 7.29 6.53 7.86 7.4 7.4 7.4 7.4 7.4
Capital Expenditure -4.3 -5.1 -7.5 -15.0 -16.7 -10.9 -11.5 -12.2 -12.9 -13.7
Capital Expenditure, % -0.86736 -0.88161 -1.29 -2.58 -2.73 -1.67 -1.67 -1.67 -1.67 -1.67
Tax Rate, % -3.08 -3.08 -3.08 -3.08 -3.08 -3.08 -3.08 -3.08 -3.08 -3.08
EBITAT 18.1 24.5 -4.3 -66.3 -30.6 -.1 -.1 -.1 -.1 -.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -18.7 29.0 10.9 -49.7 -57.2 19.1 5.6 6.0 6.3 6.7
WACC, % 9.58 9.57 9.58 9.58 9.58 9.58 9.58 9.58 9.58 9.58
PV UFCF
SUM PV UFCF 35.2
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 7
Terminal Value 105
Present Terminal Value 66
Enterprise Value 101
Net Debt -40
Equity Value 141
Diluted Shares Outstanding, MM 55
Equity Value Per Share 2.57

What You Will Get

  • Real QNST Financial Data: Pre-filled with QuinStreet’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 QuinStreet’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

  • Customizable Revenue Inputs: Adjust essential metrics like lead generation rates, customer acquisition costs, and advertising spend.
  • Instant DCF Valuation: Provides immediate calculations of intrinsic value, NPV, and other key financial outputs.
  • High-Precision Accuracy: Incorporates QuinStreet's actual financial data for credible valuation results.
  • Effortless Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Avoid the hassle of creating intricate valuation models from the ground up.

How It Works

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

Why Choose This Calculator for QuinStreet, Inc. (QNST)?

  • Accurate Data: Access to real QuinStreet financials guarantees dependable valuation outcomes.
  • Customizable: Tailor essential parameters like growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Ready-made calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the finance sector.
  • User-Friendly: Easy-to-navigate layout and step-by-step guidance make it accessible for everyone.

Who Should Use This Product?

  • Marketing Professionals: Discover effective strategies and apply them using real-world case studies.
  • Researchers: Utilize industry-leading models to enhance your academic projects or papers.
  • Investors: Evaluate your investment strategies and assess market trends related to QuinStreet, Inc. (QNST).
  • Data Analysts: Optimize your analysis process with an intuitive, customizable data model.
  • Entrepreneurs: Understand how digital marketing companies like QuinStreet, Inc. (QNST) operate and grow.

What the Template Contains

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

No products were found matching.