FMP
Samsara Inc.
IOT
NYSE
Samsara Inc. provides solutions that connect physical operations data to its Connected Operations Cloud in the United States and internationally. The company's Connected Operations Cloud includes Data Platform, which ingests, aggregates, and enriches data from its IoT devices and has embedded capabilities for AI, workflows and analytics, alerts, API connections, and data security and privacy; and applications for video-based safety, vehicle telematics, apps and driver workflows, equipment monitoring, and site visibility. It serves customers across a range of industries, including transportation and logistics, construction, field services, utilities and energy, government, healthcare and education, manufacturing, wholesale and retail trade, and food and beverage. The company was incorporated in 2015 and is based in San Francisco, California.
38.96 USD
0.9 (2.31%)
Free Cash Flow
Year
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
Revenue
249.91M
428.35M
652.54M
937.38M
1.25B
1.88B
2.82B
4.23B
6.35B
9.54B
Revenue %
-
71.4
52.34
43.65
33.26
50.16
50.16
50.16
50.16
Operating Cash Flow
-171.77M
-171.48M
-103.02M
-11.81M
131.66M
-432.48M
-649.43M
-975.22M
-1.46B
-2.2B
Operating Cash Flow %
-68.73
-40.03
-15.79
-1.26
10.54
-23.06
-23.06
-23.06
-23.06
Cap Ex
-32.1M
-19.35M
-33.24M
-10.95M
-20.18M
-94.7M
-142.2M
-213.54M
-320.66M
-481.52M
Cap Ex %
-12.85
-4.52
-5.09
-1.17
-1.62
-5.05
-5.05
-5.05
-5.05
Free Cash Flow
-203.87M
-190.83M
-136.26M
-22.77M
111.48M
-527.18M
-791.64M
-1.19B
-1.79B
-2.68B
Weighted Average Cost Of Capital
Price
38.96
Beta
Diluted Shares Outstanding
556.32M
Costof Debt
4.11
Tax Rate
After Tax Cost Of Debt
4.11
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
Total Equity
21.67B
Total Capital
Debt Weighting
0
Equity Weighting
0
Wacc
Build Up Free Cash Flow
Year
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
Revenue
249.91M
428.35M
652.54M
937.38M
1.25B
1.88B
2.82B
4.23B
6.35B
9.54B
Operating Cash Flow
-171.77M
-171.48M
-103.02M
-11.81M
131.66M
-432.48M
-649.43M
-975.22M
-1.46B
-2.2B
Cap Ex
-32.1M
-19.35M
-33.24M
-10.95M
-20.18M
-94.7M
-142.2M
-213.54M
-320.66M
-481.52M
Free Cash Flow
-203.87M
-190.83M
-136.26M
-22.77M
111.48M
-527.18M
-791.64M
-1.19B
-1.79B
-2.68B
Wacc
-
-
-
-
-
Pv Lfcf
-
-
-
-
-
Sum Pv Lfcf
-
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
Free Cash Flow T1
-2.73B
Terminal Value
Present Terminal Value
Intrinsic Value
Enterprise Value
Net Debt
Equity Value
Diluted Shares Outstanding
556.32M
Equity Value Per Share
Projected DCF
-InfinityE%
