Free Cash Flow Build Up

Zynga Inc

Zynga Inc (ZNGA)

$10.71
0.36 (+3.48%)
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
2024
Projected
Revenue 873.27690.41764.72741.42861.39907.211,321.661,440.521,570.081,711.281,865.192,032.94
EBITDA 83.85-161.85-91.74-31.1256.0248.82143.75-14.97-16.32-17.78-19.38-21.13
EBIT -45.20-244.74-146.06-72.8925.726.7664.31-125.45-136.73-149.02-162.43-177.03
Tax Rate 42.99%3.14%6.66%-3.29%29.12%41.59%11.43%18.81%18.81%18.81%18.81%18.81%
EBIAT -25.77-237.05-136.33-75.2918.233.9556.96-101.85-111.01-121.00-131.88-143.74
Depreciation 129.0582.8954.3141.7730.2942.0679.45110.48120.41131.24143.04155.91
Accounts Receivable --20.318.077.29-26.1212.05-48.45-16.45-14.08-15.34-16.72-18.23
Inventories ------------
Accounts Payable --6.0146.41-13.268.87-7.5019.765.656.747.348.008.72
Capital Expenditure -7.81-9.20-7.83-10.31-9.97-11.47-23.64-18.22-19.86-21.64-23.59-25.71
UFCF 95.47-189.67-35.36-49.8021.3039.0884.08-20.39-17.80-19.40-21.15-23.05
WACC
PV UFCF -19.53-16.33-17.04-17.79-18.57
SUM PV UFCF -89.25