investorscraft@gmail.com

Intrinsic Value of 8x8 Inc (EGHT)

Previous Close$2.65
Intrinsic Value
Upside potential
Previous Close
$2.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-03-31 and quarterly data as of 2023-06-30.

  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 year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %16.6NaN
Revenue, $744NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m810NaN
Operating income, $m-66NaN
EBITDA, $m28NaN
Interest expense (income), $mNaN
Earnings before tax, $m-70NaN
Tax expense, $m3NaN
Net income, $m-73NaN

BALANCE SHEET

Cash and short-term investments, $m138NaN
Total assets, $m842NaN
Adjusted assets (=assets-cash), $m704NaN
Average production assets, $m453NaN
Working capital, $m43NaN
Total debt, $m503NaN
Total liabilities, $m742NaN
Total equity, $m100NaN
Debt-to-equity ratio5.037NaN
Adjusted equity ratio0.051NaN

CASH FLOW

Net income, $m-73NaN
Depreciation, amort., depletion, $m95NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m49NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-15NaN
Free cash flow, $m64NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m43
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount