Loading...

Free Cash Flow Build Up

CoStar Group Inc.

CoStar Group Inc. (CSGP)

Industrials

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 440.94575.92711.72837.55965.111,191.711,455.321,777.242,170.362,650.453,236.73
EBITDA 97.23154.5893.31218.27239.73400.53355.39434.00530.00647.24790.41
EBIT 54.1580.9211.46144.90173.82273.62209.13255.39311.88380.87465.12
Tax Rate 37.45%36.73%234.25%37.75%25.67%16.08%64.65%64.65%64.65%64.65%64.65%
EBIAT 33.8751.20-15.3890.20129.20229.6173.9290.27110.24134.62164.40
Depreciation 43.0873.6681.8573.3765.92126.92146.26178.61218.12266.37325.29
Accounts Receivable --17.93-1.58-8.29-12.32-28.240.22-19.67-24.02-29.33-35.82
Inventories -----------
Accounts Payable -3.641.101.80-2.21-2.9510.273.674.485.476.68
Capital Expenditure --8.42-7.6216.33-5.75-5.16-21.99-11.43-13.96-17.04-20.81
UFCF 76.95102.1458.36173.39174.84320.18208.68241.45294.86360.09439.74
WACC
PV UFCF 208.68241.45294.86360.09439.74
SUM PV UFCF 2,450.69