SeaChange International, Inc. (SEAC) DCF Valuation

SeaChange International, Inc. (SEAC) 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

SeaChange International, Inc. (SEAC) 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:

Simplify SeaChange International, Inc. (SEAC) valuation with this customizable DCF Calculator! Featuring real SeaChange International, Inc. (SEAC) financials and adjustable forecast inputs, you can test scenarios and uncover SeaChange International, Inc. (SEAC) fair value in minutes.


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 62.4 67.2 22.0 27.3 32.5 31.2 29.9 28.6 27.5 26.3
Revenue Growth, % 0 7.62 -67.24 24.14 18.98 -4.13 -4.13 -4.13 -4.13 -4.13
EBITDA -13.5 2.1 -18.4 -5.8 -.5 -7.8 -7.4 -7.1 -6.8 -6.6
EBITDA, % -21.61 3.09 -83.54 -21.13 -1.42 -24.92 -24.92 -24.92 -24.92 -24.92
Depreciation 2.9 2.0 1.7 1.4 .3 1.3 1.3 1.2 1.2 1.1
Depreciation, % 4.69 3 7.58 5.23 0.78171 4.26 4.26 4.26 4.26 4.26
EBIT -16.4 .1 -20.0 -7.2 -.7 -9.1 -8.7 -8.4 -8.0 -7.7
EBIT, % -26.29 0.0923251 -91.11 -26.36 -2.2 -29.18 -29.18 -29.18 -29.18 -29.18
Total Cash 30.7 13.9 6.1 17.5 14.7 12.9 12.4 11.9 11.4 10.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 24.7 35.4 21.7 21.9 18.1
Account Receivables, % 39.61 52.77 98.86 80.3 55.82
Inventories .9 .0 .0 .0 .0 .1 .1 .1 .1 .1
Inventories, % 1.48 0 0 0 0 0.29614 0.29614 0.29614 0.29614 0.29614
Accounts Payable 4.5 4.0 1.8 3.0 1.5 2.3 2.2 2.1 2.0 2.0
Accounts Payable, % 7.22 5.97 8.3 10.84 4.74 7.41 7.41 7.41 7.41 7.41
Capital Expenditure -.4 -.3 -.3 -.6 -.1 -.3 -.3 -.3 -.3 -.3
Capital Expenditure, % -0.58331 -0.41844 -1.49 -2.37 -0.21543 -1.01 -1.01 -1.01 -1.01 -1.01
Tax Rate, % 1.69 1.69 1.69 1.69 1.69 1.69 1.69 1.69 1.69 1.69
EBITAT -15.6 .1 -20.1 -7.2 -.7 -9.0 -8.6 -8.2 -7.9 -7.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -34.2 -8.5 -7.3 -5.4 1.9 -9.5 -6.9 -6.6 -6.3 -6.1
WACC, % 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11
PV UFCF
SUM PV UFCF -28.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -6
Terminal Value -87
Present Terminal Value -56
Enterprise Value -84
Net Debt -12
Equity Value -72
Diluted Shares Outstanding, MM 50
Equity Value Per Share -1.45

What You Will Get

  • Real SeaChange 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 SeaChange'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 DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for SeaChange International, Inc. (SEAC).
  • WACC Calculator: Pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to the telecommunications sector.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for SeaChange International, Inc. (SEAC).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.

How It Works

  • Download: Obtain the pre-prepared Excel file containing SeaChange International, Inc.'s (SEAC) financial data.
  • Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you make changes.
  • Test Scenarios: Develop various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose SeaChange International, Inc. (SEAC) Calculator?

  • Accuracy: Reliable SeaChange financials guarantee precise data.
  • Flexibility: Tailored for users to easily adjust and experiment with inputs.
  • Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without advanced financial modeling skills.

Who Should Use This Product?

  • Investors: Assess SeaChange International’s valuation before making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Discover how established companies like SeaChange International are valued.
  • Consultants: Provide detailed valuation reports for their clientele.
  • Students and Educators: Utilize real-world examples to practice and teach valuation strategies.

What the Template Contains

  • Pre-Filled DCF Model: SeaChange International, Inc.'s (SEAC) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate SeaChange’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.