Semrush Holdings, Inc. (SEMR) DCF Valuation

Semrush Holdings, Inc. (SEMR) 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

Semrush Holdings, Inc. (SEMR) 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:

Explore the financial prospects of Semrush Holdings, Inc. (SEMR) with our user-friendly DCF Calculator! Enter your forecasts for growth, margins, and expenses to calculate the intrinsic value of Semrush Holdings, Inc. (SEMR) and refine your investment approach.


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 92.1 124.9 188.0 254.3 307.7 417.2 565.7 767.0 1,040.1 1,410.3
Revenue Growth, % 0 35.57 50.55 35.27 20.98 35.59 35.59 35.59 35.59 35.59
EBITDA -8.7 -4.7 1.1 -19.0 -.3 -16.8 -22.8 -30.9 -41.9 -56.8
EBITDA, % -9.39 -3.73 0.55957 -7.48 -0.09945559 -4.03 -4.03 -4.03 -4.03 -4.03
Depreciation 1.1 1.5 3.5 11.2 6.8 9.0 12.2 16.6 22.5 30.5
Depreciation, % 1.14 1.19 1.88 4.39 2.21 2.16 2.16 2.16 2.16 2.16
EBIT -9.7 -6.1 -2.5 -30.2 -7.1 -25.8 -35.0 -47.5 -64.4 -87.3
EBIT, % -10.53 -4.92 -1.32 -11.87 -2.31 -6.19 -6.19 -6.19 -6.19 -6.19
Total Cash 37.4 35.5 269.7 237.5 238.6 283.7 384.7 521.6 707.3 959.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.9 1.4 2.2 3.6 7.9
Account Receivables, % 2.11 1.12 1.16 1.4 2.57
Inventories 3.0 4.0 6.3 7.0 .0 10.5 14.2 19.3 26.1 35.5
Inventories, % 3.21 3.24 3.37 2.74 0 2.51 2.51 2.51 2.51 2.51
Accounts Payable 6.8 8.7 9.9 15.5 9.2 23.9 32.5 44.0 59.7 80.9
Accounts Payable, % 7.4 6.93 5.29 6.09 2.99 5.74 5.74 5.74 5.74 5.74
Capital Expenditure -1.2 -3.4 -3.8 -5.9 -7.7 -9.0 -12.2 -16.6 -22.5 -30.5
Capital Expenditure, % -1.26 -2.72 -2.01 -2.34 -2.49 -2.16 -2.16 -2.16 -2.16 -2.16
Tax Rate, % 79.55 79.55 79.55 79.55 79.55 79.55 79.55 79.55 79.55 79.55
EBITAT -10.2 -6.7 -2.7 -31.1 -1.5 -21.7 -29.5 -39.9 -54.1 -73.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -8.4 -7.3 -4.7 -22.3 -6.0 -16.5 -27.2 -36.8 -49.9 -67.7
WACC, % 12.03 12.03 12.03 12.03 12 12.03 12.03 12.03 12.03 12.03
PV UFCF
SUM PV UFCF -132.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -69
Terminal Value -689
Present Terminal Value -390
Enterprise Value -523
Net Debt -44
Equity Value -479
Diluted Shares Outstanding, MM 146
Equity Value Per Share -3.28

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real SEMR financials.
  • Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the impact of your inputs on Semrush's valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Customizable SEO Metrics: Adjust essential inputs like keyword rankings, traffic estimates, and conversion rates.
  • Instant Competitive Analysis: Provides real-time insights into competitors' strategies and performance.
  • Data-Driven Accuracy: Utilizes Semrush’s extensive database for precise and actionable marketing insights.
  • Effortless Reporting: Generate comprehensive reports to visualize performance and track progress effortlessly.
  • Efficiency Booster: Streamline your digital marketing efforts without the hassle of manual data compilation.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Semrush's pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you tweak assumptions.
  5. Step 5: Analyze the outputs and use the results for investment decisions.

Why Choose This Tool for Semrush Holdings, Inc. (SEMR)?

  • Designed for Experts: A sophisticated resource utilized by marketers, analysts, and business strategists.
  • Comprehensive Data: Access to Semrush's historical and projected performance metrics for precise analysis.
  • Versatile Testing: Effortlessly explore various marketing scenarios and assumptions.
  • Insightful Outputs: Automatically generates key performance indicators and analytics summaries.
  • User-Friendly: Intuitive instructions lead you through every step of the process.

Who Should Use Semrush Holdings, Inc. (SEMR)?

  • Digital Marketers: Enhance your strategies with advanced SEO and content marketing tools.
  • Marketing Analysts: Streamline your workflow with comprehensive analytics and reporting features.
  • Consultants: Easily tailor the platform for client projects and performance assessments.
  • Business Owners: Gain insights into your online presence and improve your digital marketing efforts.
  • Students and Educators: Utilize it as a hands-on resource for learning digital marketing principles.

What the Template Contains

  • Pre-Filled Data: Includes Semrush Holdings, Inc.'s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Semrush's profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.