Skillsoft Corp. (SKIL) DCF Valuation

Skillsoft Corp. (SKIL) 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

Skillsoft Corp. (SKIL) 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:

Designed for accuracy, our Skillsoft Corp. (SKIL) DCF Calculator enables you to evaluate Skillsoft's valuation using real-world financial data, offering complete flexibility to modify all key parameters for improved projections.


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 514.0 .0 514.0 555.1 553.2 425.5 327.3 251.7 193.6 148.9
Revenue Growth, % 0 -100 0 8 -0.33992 -23.09 -23.09 -23.09 -23.09 -23.09
EBITDA -403.2 -.9 69.0 -598.6 -143.7 -77.4 -59.6 -45.8 -35.2 -27.1
EBITDA, % -78.44 100 13.43 -107.83 -25.97 -18.2 -18.2 -18.2 -18.2 -18.2
Depreciation 106.1 2.9 146.1 179.0 155.8 178.3 137.1 105.5 81.1 62.4
Depreciation, % 20.64 100 28.42 32.24 28.17 41.89 41.89 41.89 41.89 41.89
EBIT -509.3 -3.8 -77.1 -777.5 -299.5 -143.2 -110.1 -84.7 -65.1 -50.1
EBIT, % -99.08 100 -14.99 -140.07 -54.14 -33.64 -33.64 -33.64 -33.64 -33.64
Total Cash 2.2 3.9 152.2 177.6 136.3 158.9 122.2 94.0 72.3 55.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 173.9 189.2 187.9
Account Receivables, % 0 100 33.83 34.09 33.96
Inventories .0 .0 .0 .0 .0 85.1 65.5 50.3 38.7 29.8
Inventories, % 0 100 0 0 0 20 20 20 20 20
Accounts Payable .3 .5 24.2 18.3 14.5 94.2 72.4 55.7 42.9 33.0
Accounts Payable, % 0.05008862 100 4.7 3.3 2.62 22.14 22.14 22.14 22.14 22.14
Capital Expenditure -17.4 .0 -13.0 -15.3 -17.9 -10.1 -7.8 -6.0 -4.6 -3.5
Capital Expenditure, % -3.39 100 -2.53 -2.75 -3.24 -2.38 -2.38 -2.38 -2.38 -2.38
Tax Rate, % 4.27 4.27 4.27 4.27 4.27 4.27 4.27 4.27 4.27 4.27
EBITAT -516.1 -3.8 -78.1 -678.3 -286.7 -138.3 -106.4 -81.8 -62.9 -48.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -427.2 -.7 -95.2 -535.8 -151.3 40.5 60.5 46.6 35.8 27.5
WACC, % 10.29 10.29 10.29 9.27 9.95 10.02 10.02 10.02 10.02 10.02
PV UFCF
SUM PV UFCF 163.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 28
Terminal Value 350
Present Terminal Value 217
Enterprise Value 381
Net Debt 505
Equity Value -124
Diluted Shares Outstanding, MM 8
Equity Value Per Share -15.41

What You Will Get

  • Real SKIL Financial Data: Pre-filled with Skillsoft Corp.'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 Skillsoft Corp.'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 Learning Resources: Access Skillsoft’s extensive library of training materials and courses.
  • Customizable Learning Paths: Tailor courses to fit individual or organizational needs.
  • Real-Time Progress Tracking: Monitor learner progress and engagement metrics instantly.
  • Interactive Assessments: Utilize quizzes and assessments to reinforce learning and measure understanding.
  • Designed for Professionals: A robust platform for educators, trainers, and corporate teams.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Skillsoft Corp.'s (SKIL) preloaded data.
  • 2. Adjust Assumptions: Modify key variables such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
  • 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.

Why Choose This Calculator for Skillsoft Corp. (SKIL)?

  • Accurate Data: Up-to-date Skillsoft financials provide dependable valuation outcomes.
  • Customizable: Modify essential parameters like growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations streamline the process, saving you time.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the education technology sector.
  • User-Friendly: Simple design and clear instructions ensure ease of use for everyone.

Who Should Use Skillsoft Corp. (SKIL)?

  • Corporate Trainers: Enhance employee skills with comprehensive training resources tailored for various industries.
  • HR Professionals: Streamline onboarding processes with ready-to-use learning modules.
  • Business Leaders: Foster a culture of continuous learning to drive organizational growth and innovation.
  • Students: Access a wealth of knowledge to supplement academic studies and prepare for future careers.
  • Educators: Utilize engaging content to enrich classroom experiences and inspire learners.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
  • Real-World Data: Skillsoft Corp.’s (SKIL) historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for in-depth insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables to present clear, actionable results.

No products were found matching.