Loading...

Major Indexes

Free Cash Flow Build Up

CoStar Group Inc.

CoStar Group Inc. (CSGP)

$526.75
-10.95 (-2.04%)

Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Actual
2019
Actual
2020
Projected
2021
Projected
2022
Projected
2023
Projected
Revenue 440.94575.92711.72837.55965.111,191.711,399.551,698.212,060.612,500.343,033.92
EBITDA 97.23154.5893.31218.27239.73400.53498.94441.87536.17650.59789.43
EBIT 54.1580.9211.46144.90173.82273.62363.46272.05330.11400.56486.03
Tax Rate 37.45%36.73%234.25%37.75%25.67%16.08%19.44%58.19%58.19%58.19%58.19%
EBIAT 33.8751.20-15.3890.20129.20229.61292.82113.73138.00167.45203.19
Depreciation 43.0873.6681.8573.3765.92126.92135.48169.82206.06250.03303.39
Accounts Receivable --17.93-1.58-8.29-12.32-28.24-3.09-12.72-22.40-27.18-32.97
Inventories -----------
Accounts Payable -3.641.101.80-2.21-2.951.3810.133.814.625.60
Capital Expenditure --8.42-7.6216.33-5.75-5.16-16.51-13.42-12.72-15.43-18.73
UFCF 76.95102.1458.36173.39174.84320.18410.08267.55312.75379.49460.48
WACC
PV UFCF 267.55312.75379.49460.48
SUM PV UFCF 2,736.21