Intrinsic value of 8x8 Inc (EGHT)

[per Chepakovich valuation model]

other valuations of EGHT

[per Chepakovich valuation model]  See other valuations of EGHT stock

Previous Close$26.03
Intrinsic Value
Upside potential
Previous Close
$26.03

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-03-31 and quarterly data as of 2021-03-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %26.6NaN
Revenue, $446NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m606NaN
Operating income, $m-160NaN
EBITDA, $m-89NaN
Interest expense (income), $mNaN
Earnings before tax, $m-172NaN
Tax expense, $m1NaN
Net income, $m-172NaN

BALANCE SHEET

Cash and short-term investments, $m181NaN
Total assets, $m701NaN
Adjusted assets (=assets-cash), $m519NaN
Average production assets, $m175NaN
Working capital, $m154NaN
Total debt, $m297NaN
Total liabilities, $m510NaN
Total equity, $m191NaN
Debt-to-equity ratio1.559NaN
Adjusted equity ratio0.030NaN

CASH FLOW

Net income, $m-172NaN
Depreciation, amort., depletion, $m71NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-94NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-67NaN
Free cash flow, $m-26NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m154
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN