Rackspace Technology, Inc. (RXT) DCF Valuation

Rackspace Technology, Inc. (RXT) 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

Rackspace Technology, Inc. (RXT) 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:

Enhance your investment strategies with the Rackspace Technology, Inc. (RXT) DCF Calculator! Explore real financial data, adjust growth projections and expenses, and instantly observe how these changes affect the intrinsic value of Rackspace Technology, Inc. (RXT).


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 2,438.1 2,707.1 3,009.5 3,122.3 2,957.1 3,109.8 3,270.5 3,439.4 3,617.1 3,803.9
Revenue Growth, % 0 11.03 11.17 3.75 -5.29 5.17 5.17 5.17 5.17 5.17
EBITDA 722.5 479.1 421.4 -248.2 -149.9 300.5 316.0 332.4 349.5 367.6
EBITDA, % 29.63 17.7 14 -7.95 -5.07 9.66 9.66 9.66 9.66 9.66
Depreciation 566.5 536.9 490.7 447.6 442.9 551.6 580.1 610.1 641.6 674.7
Depreciation, % 23.24 19.83 16.31 14.34 14.98 17.74 17.74 17.74 17.74 17.74
EBIT 156.0 -57.8 -69.3 -695.8 -592.8 -251.1 -264.1 -277.7 -292.0 -307.1
EBIT, % 6.4 -2.14 -2.3 -22.28 -20.05 -8.07 -8.07 -8.07 -8.07 -8.07
Total Cash 83.8 104.7 272.8 241.0 196.8 191.2 201.1 211.5 222.4 233.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 358.1 483.0 554.3 622.2 350.4
Account Receivables, % 14.69 17.84 18.42 19.93 11.85
Inventories 76.2 123.8 110.0 97.3 .0 90.0 94.6 99.5 104.7 110.1
Inventories, % 3.13 4.57 3.66 3.12 0 2.89 2.89 2.89 2.89 2.89
Accounts Payable 260.4 285.4 369.5 447.3 432.7 388.5 408.5 429.6 451.8 475.2
Accounts Payable, % 10.68 10.54 12.28 14.33 14.63 12.49 12.49 12.49 12.49 12.49
Capital Expenditure -198.0 -116.5 -108.4 -80.4 -96.9 -136.1 -143.1 -150.5 -158.3 -166.4
Capital Expenditure, % -8.12 -4.3 -3.6 -2.58 -3.28 -4.38 -4.38 -4.38 -4.38 -4.38
Tax Rate, % 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94
EBITAT 130.5 -45.5 -60.7 -623.8 -581.3 -219.8 -231.2 -243.1 -255.7 -268.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 325.1 227.4 348.2 -234.0 119.2 -102.7 194.6 204.7 215.3 226.4
WACC, % 6.51 6.23 6.74 6.85 7.33 6.73 6.73 6.73 6.73 6.73
PV UFCF
SUM PV UFCF 572.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 231
Terminal Value 4,880
Present Terminal Value 3,523
Enterprise Value 4,096
Net Debt 3,184
Equity Value 912
Diluted Shares Outstanding, MM 215
Equity Value Per Share 4.23

What You Will Get

  • Real Rackspace Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Rackspace's fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Comprehensive Rackspace Data: Access reliable pre-loaded historical performance metrics and future growth forecasts.
  • Adjustable Financial Assumptions: Modify highlighted fields such as WACC, growth rates, and profit margins.
  • Real-Time Analytics: Automatic recalculations for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Visual Dashboard: User-friendly charts and summaries to help you interpret your valuation findings.
  • Suitable for All Skill Levels: An intuitive design tailored for investors, CFOs, and consultants alike.

How It Works

  • Download: Obtain the ready-to-use Excel file featuring Rackspace Technology, Inc.'s (RXT) financial data.
  • Customize: Tailor forecasts, including revenue growth, EBITDA %, and WACC to your needs.
  • Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare results.
  • Make Decisions: Leverage the valuation outcomes to shape your investment strategy.

Why Choose This Calculator for Rackspace Technology, Inc. (RXT)?

  • Designed for Experts: A sophisticated tool tailored for IT professionals, analysts, and decision-makers.
  • Accurate Data: Rackspace’s historical and projected financials preloaded for precision.
  • Flexible Scenario Analysis: Easily test various forecasts and assumptions to see potential outcomes.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Comprehensive step-by-step guidance simplifies the process.

Who Should Use This Product?

  • Investors: Assess Rackspace Technology’s valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Understand the valuation strategies of established tech companies like Rackspace.
  • Consultants: Provide expert valuation insights and reports for client projects.
  • Students and Educators: Utilize current data to practice and teach valuation principles.

What the Template Contains

  • Historical Data: Includes Rackspace Technology’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Rackspace Technology’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Rackspace Technology’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.