SolarWinds Corporation (SWI) 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
SolarWinds Corporation (SWI) Bundle
Simplify SolarWinds Corporation (SWI) valuation with this customizable DCF Calculator! Featuring real SolarWinds Corporation (SWI) financials and adjustable forecast inputs, you can test scenarios and uncover SolarWinds Corporation (SWI) 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 | 932.5 | 1,019.2 | 718.6 | 719.4 | 758.7 | 731.0 | 704.3 | 678.6 | 653.8 | 629.9 |
| Revenue Growth, % | 0 | 9.3 | -29.49 | 0.10228 | 5.47 | -3.65 | -3.65 | -3.65 | -3.65 | -3.65 |
| EBITDA | 398.8 | 273.2 | 197.7 | -729.7 | 232.2 | 40.5 | 39.0 | 37.6 | 36.2 | 34.9 |
| EBITDA, % | 42.77 | 26.8 | 27.51 | -101.43 | 30.6 | 5.54 | 5.54 | 5.54 | 5.54 | 5.54 |
| Depreciation | 263.2 | 221.4 | 230.1 | 95.0 | 82.2 | 155.0 | 149.3 | 143.9 | 138.6 | 133.5 |
| Depreciation, % | 28.23 | 21.72 | 32.02 | 13.2 | 10.83 | 21.2 | 21.2 | 21.2 | 21.2 | 21.2 |
| EBIT | 135.6 | 51.8 | -32.4 | -824.7 | 150.0 | -95.2 | -91.7 | -88.4 | -85.2 | -82.0 |
| EBIT, % | 14.54 | 5.08 | -4.51 | -114.64 | 19.77 | -13.02 | -13.02 | -13.02 | -13.02 | -13.02 |
| Total Cash | 173.4 | 370.5 | 732.1 | 148.9 | 289.2 | 312.5 | 301.1 | 290.1 | 279.5 | 269.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 123.0 | 86.5 | 96.2 | 101.2 | 103.9 | 91.9 | 88.5 | 85.3 | 82.2 | 79.2 |
| Account Receivables, % | 13.2 | 8.49 | 13.39 | 14.07 | 13.7 | 12.57 | 12.57 | 12.57 | 12.57 | 12.57 |
| Inventories | -1.1 | -2.3 | -1.1 | .0 | .0 | -.7 | -.7 | -.7 | -.7 | -.6 |
| Inventories, % | -0.11978 | -0.22301 | -0.15502 | 0.000000139 | 0 | -0.0995616 | -0.0995616 | -0.0995616 | -0.0995616 | -0.0995616 |
| Accounts Payable | 13.8 | 12.4 | 7.3 | 14.0 | 9.7 | 10.2 | 9.8 | 9.4 | 9.1 | 8.7 |
| Accounts Payable, % | 1.48 | 1.22 | 1.02 | 1.95 | 1.28 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 |
| Capital Expenditure | -23.0 | -38.2 | -13.9 | -20.8 | -18.3 | -19.7 | -18.9 | -18.3 | -17.6 | -16.9 |
| Capital Expenditure, % | -2.47 | -3.75 | -1.94 | -2.88 | -2.41 | -2.69 | -2.69 | -2.69 | -2.69 | -2.69 |
| Tax Rate, % | 126.68 | 126.68 | 126.68 | 126.68 | 126.68 | 126.68 | 126.68 | 126.68 | 126.68 | 126.68 |
| EBITAT | 91.9 | 270.7 | -21.6 | -844.1 | -40.0 | -63.7 | -61.3 | -59.1 | -56.9 | -54.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 224.0 | 490.1 | 178.8 | -769.2 | 16.8 | 84.9 | 72.0 | 69.4 | 66.8 | 64.4 |
| WACC, % | 7.97 | 9 | 7.93 | 9 | 5.8 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 288.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 66 | |||||||||
| Terminal Value | 1,105 | |||||||||
| Present Terminal Value | 754 | |||||||||
| Enterprise Value | 1,043 | |||||||||
| Net Debt | 983 | |||||||||
| Equity Value | 59 | |||||||||
| Diluted Shares Outstanding, MM | 165 | |||||||||
| Equity Value Per Share | 0.36 |
What You Will Get
- Real SWI Financial Data: Pre-filled with SolarWinds’ historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See SolarWinds’ 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 Network Monitoring Tool: Offers real-time insights into network performance and health.
- Customizable Alerting System: Set personalized alerts for critical network events and performance thresholds.
- User-Friendly Dashboard: Intuitive interface to visualize system metrics and streamline management tasks.
- Robust Reporting Capabilities: Generate detailed reports on network performance and resource utilization.
- Integration with IT Management Tools: Seamlessly connects with other IT solutions to enhance overall efficiency.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review SolarWinds Corporation’s (SWI) pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust assumptions.
- Step 5: Evaluate the outputs and leverage the results for investment strategies.
Why Choose SolarWinds Corporation (SWI) Solutions?
- All-in-One Platform: Combines network performance monitoring, IT management, and security tools in a single interface.
- User-Friendly Interface: Easily navigate through customizable dashboards and reports to suit your needs.
- In-Depth Analytics: Provides real-time insights and analytics to optimize IT operations and resource allocation.
- Robust Support: Access to extensive documentation and a dedicated support team for troubleshooting and guidance.
- Enterprise-Grade Solutions: Tailored for IT professionals, system administrators, and business leaders seeking efficiency and reliability.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling SolarWinds Corporation (SWI) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for SolarWinds Corporation (SWI).
- Consultants: Deliver professional valuation insights on SolarWinds Corporation (SWI) to clients quickly and accurately.
- Business Owners: Understand how companies like SolarWinds Corporation (SWI) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios involving SolarWinds Corporation (SWI).
What the Template Contains
- Pre-Filled Data: Contains SolarWinds Corporation's historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automatic calculations for accuracy.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using custom inputs.
- Key Financial Ratios: Evaluate SolarWinds' profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates to suit your analysis.
- Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.