Loading...

Free Cash Flow Build Up

ANGI Homeservices Inc.

ANGI Homeservices Inc. (ANGI)

Technology

Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Actual
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
Revenue 245.64315.01361.19498.88736.341,132.201,545.232,108.932,878.273,928.265,361.29
EBITDA -27.02-5.2311.1237.42-106.70168.13-4.48-6.12-8.35-11.39-15.55
EBIT -31.10-10.800.6925.84-144.4781.63-59.65-81.40-111.10-151.63-206.95
Tax Rate -0.12%-0.42%406.00%47.41%32.26%-10.72%79.07%79.07%79.07%79.07%79.07%
EBIAT -31.14-10.85-2.1013.59-97.8790.38-12.48-17.04-23.26-31.74-43.32
Depreciation 4.085.5810.4411.5737.7786.5055.1675.29102.75140.24191.40
Accounts Receivable --2.77-1.86-1.70-9.350.77-35.91-23.06-31.47-42.94-58.61
Inventories -----------
Accounts Payable --1.355.031.017.401.1216.2713.2518.0824.6733.68
Capital Expenditure -28.75-26.676.4810.149.7735.5926.3235.9349.0366.92
UFCF -27.0619.36-15.1630.96-51.90188.5358.6374.77102.04139.27190.07
WACC
PV UFCF 58.6374.77102.04139.27190.07
SUM PV UFCF 709.50