Clicks Valuation January 2023 - Analysis and Excel Model

The primary product is a Multiple Scenario Valuation Model containing Clicks (CLS) data. The model is an Excel-based Discounted Cashflow. The model contains eight years of historical data with performance metrics and a 10-year forecast.

Your problem is understanding the variables that drive the value of a business. This model allows you to test the sensitivity of the valuation based on changing the input variables.

You can reverse engineer the market expectation of GROWTH, OPERATING MARGINS, RE-INVESTMENT and CAPITAL COST based on the current share price.

Accompanying the Excel Valuation Model is a video analysis of the company and several scenarios.

It is remarkable how accurate discounted cashflow models are when you know what levers to pull in the valuation process. Try it and see for yourself.

• You need to be running the Microsoft 365 suite of products to use the spreadsheet effectively.