Loading...

Major Indexes

Free Cash Flow Build Up

Zynga Inc.

Zynga Inc. (ZNGA)

$6.7
-0.04 (-0.59%)

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 873.27690.40764.69741.37861.32907.141,321.531,440.331,569.821,710.951,864.76
EBITDA 80.95-151.82-86.03-72.1455.3851.53-187.92-73.60-80.22-87.43-95.29
EBIT -65.67-244.75-146.06-114.2425.756.71-272.23-194.01-211.45-230.46-251.18
Tax Rate 42.99%3.14%6.66%-3.29%29.12%41.59%11.43%18.81%18.81%18.81%18.81%
EBIAT -37.44-237.06-136.33-118.0018.253.92-241.12-157.53-171.69-187.12-203.94
Depreciation 146.6292.9360.0342.1129.6344.8184.31120.41131.24143.04155.89
Accounts Receivable --23.9410.012.35-26.4512.08-48.46-12.31-13.70-14.93-16.27
Inventories -----------
Accounts Payable --5.9814.69-5.65-5.077.900.9011.283.513.824.17
Capital Expenditure --1.411.38-2.510.31-1.44-12.235.51-1.63-1.78-1.94
UFCF 109.18-175.46-50.22-81.6916.6767.28-216.59-32.63-52.27-56.97-62.09
WACC
PV UFCF -32.63-52.27-56.97-62.09
SUM PV UFCF -534.80