Sapiens International Corporation N.V. (SPNS) 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
Sapiens International Corporation N.V. (SPNS) Bundle
Discover the true value of Sapiens International Corporation N.V. (SPNS) with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes affect the valuation of Sapiens International Corporation N.V. (SPNS) – all within one convenient Excel template.
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 | 325.7 | 382.9 | 461.0 | 474.7 | 514.6 | 578.1 | 649.4 | 729.5 | 819.5 | 920.5 |
| Revenue Growth, % | 0 | 17.57 | 20.41 | 2.97 | 8.39 | 12.34 | 12.34 | 12.34 | 12.34 | 12.34 |
| EBITDA | 51.3 | 63.6 | 84.1 | 83.5 | 94.9 | 100.2 | 112.5 | 126.4 | 142.0 | 159.5 |
| EBITDA, % | 15.76 | 16.62 | 18.25 | 17.59 | 18.43 | 17.33 | 17.33 | 17.33 | 17.33 | 17.33 |
| Depreciation | 13.5 | 16.8 | 21.0 | 16.4 | 15.7 | 22.6 | 25.4 | 28.6 | 32.1 | 36.1 |
| Depreciation, % | 4.14 | 4.39 | 4.55 | 3.45 | 3.04 | 3.92 | 3.92 | 3.92 | 3.92 | 3.92 |
| EBIT | 37.9 | 46.8 | 63.1 | 67.1 | 79.2 | 77.5 | 87.1 | 97.9 | 109.9 | 123.5 |
| EBIT, % | 11.63 | 12.22 | 13.69 | 14.14 | 15.39 | 13.41 | 13.41 | 13.41 | 13.41 | 13.41 |
| Total Cash | 89.2 | 182.6 | 210.2 | 180.3 | 202.1 | 228.8 | 257.0 | 288.8 | 324.4 | 364.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 50.2 | 65.4 | 76.3 | 93.4 | 90.3 | 99.7 | 112.0 | 125.8 | 141.4 | 158.8 |
| Account Receivables, % | 15.42 | 17.08 | 16.54 | 19.67 | 17.54 | 17.25 | 17.25 | 17.25 | 17.25 | 17.25 |
| Inventories | -7.8 | .0 | -13.8 | -11.6 | .0 | -9.1 | -10.2 | -11.5 | -12.9 | -14.5 |
| Inventories, % | -2.4 | 0.000000261 | -3 | -2.45 | 0 | -1.57 | -1.57 | -1.57 | -1.57 | -1.57 |
| Accounts Payable | 5.1 | 5.4 | 5.0 | 9.4 | 6.3 | 8.4 | 9.4 | 10.6 | 11.9 | 13.4 |
| Accounts Payable, % | 1.57 | 1.41 | 1.09 | 1.98 | 1.22 | 1.45 | 1.45 | 1.45 | 1.45 | 1.45 |
| Capital Expenditure | -17.1 | -11.2 | -11.8 | -9.1 | -9.3 | -16.7 | -18.8 | -21.1 | -23.7 | -26.7 |
| Capital Expenditure, % | -5.26 | -2.94 | -2.57 | -1.91 | -1.8 | -2.9 | -2.9 | -2.9 | -2.9 | -2.9 |
| Tax Rate, % | 19.03 | 19.03 | 19.03 | 19.03 | 19.03 | 19.03 | 19.03 | 19.03 | 19.03 | 19.03 |
| EBITAT | 29.8 | 38.4 | 52.0 | 53.9 | 64.1 | 62.7 | 70.4 | 79.1 | 88.9 | 99.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -11.2 | 21.2 | 63.7 | 46.3 | 58.9 | 70.3 | 66.9 | 75.2 | 84.4 | 94.8 |
| WACC, % | 9.99 | 10 | 10 | 9.99 | 10 | 10 | 10 | 10 | 10 | 10 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 292.3 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 98 | |||||||||
| Terminal Value | 1,511 | |||||||||
| Present Terminal Value | 939 | |||||||||
| Enterprise Value | 1,231 | |||||||||
| Net Debt | -40 | |||||||||
| Equity Value | 1,270 | |||||||||
| Diluted Shares Outstanding, MM | 56 | |||||||||
| Equity Value Per Share | 22.80 |
What You Will Get
- Comprehensive SPNS Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Real-Time Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Evaluate various scenarios to assess Sapiens International’s future performance.
- User-Friendly Interface: Designed for industry professionals while remaining approachable for newcomers.
Key Features
- Comprehensive DCF Calculator: Offers both unlevered and levered DCF valuation models tailored for Sapiens International Corporation N.V. (SPNS).
- WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with options for user-defined inputs.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Sapiens International Corporation N.V. (SPNS).
- Interactive Dashboard and Charts: Visual representations of essential valuation metrics for straightforward analysis.
How It Works
- Download the Template: Gain immediate access to the Excel-based SPNS DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model will automatically refresh Sapiens International Corporation’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose This Calculator for Sapiens International Corporation N.V. (SPNS)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Valuation: Witness immediate updates to Sapiens’ valuation as you tweak inputs.
- Pre-Loaded Data: Comes with Sapiens’ actual financial figures for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Investors: Accurately assess Sapiens International Corporation N.V.’s (SPNS) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Efficiently customize the template for client valuation reports.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies.
- Educators: Implement it as a teaching resource to illustrate valuation methodologies.
What the Template Contains
- Historical Data: Includes Sapiens International Corporation N.V.’s (SPNS) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Sapiens International Corporation N.V.’s (SPNS) 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 Sapiens International Corporation N.V.’s (SPNS) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.