FMP

FMP

Enter

APPN - Appian Corporation

photo-url-https://images.financialmodelingprep.com/symbol/APPN.png

Appian Corporation

APPN

NASDAQ

Appian Corporation provides low-code automation platform in the United States and internationally. The company's platform automates the creation of forms, workflows, data structures, reports, user interfaces, and other software elements that are needed to be manually coded. The company also offers professional and customer support services. It serves to financial services, government, life sciences, insurance, manufacturing, energy, healthcare, telecommunications, and transportation industries. The company was incorporated in 1999 and is headquartered in McLean, Virginia.

31.27 USD

-0.06 (-0.192%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

304.57M

369.26M

467.99M

545.36M

617.02M

736.8M

879.83M

1.05B

1.25B

1.5B

Revenue %

-

21.24

26.74

16.53

13.14

19.41

19.41

19.41

19.41

Ebitda

-26.27M

-81.75M

-141.26M

-80.9M

-57.6M

-125.42M

-149.77M

-178.85M

-213.56M

-255.02M

Ebitda %

-8.62

-22.14

-30.18

-14.83

-9.33

-17.02

-17.02

-17.02

-17.02

Ebit

-32.12M

-87.49M

-148.56M

-90.37M

-67.63M

-137.8M

-164.55M

-196.49M

-234.63M

-280.18M

Ebit %

-10.54

-23.69

-31.74

-16.57

-10.96

-18.7

-18.7

-18.7

-18.7

Depreciation

5.85M

5.74M

7.3M

9.47M

10.03M

12.38M

14.78M

17.65M

21.07M

25.16M

Depreciation %

1.92

1.56

1.56

1.74

1.63

1.68

1.68

1.68

1.68

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

222.29M

155.97M

196M

159M

159.86M

312.65M

373.34M

445.82M

532.36M

635.7M

Total Cash %

72.98

42.24

41.88

29.16

25.91

42.43

42.43

42.43

42.43

Receivables

97.28M

130.05M

165.96M

171.56M

195.07M

244.17M

291.56M

348.16M

415.75M

496.45M

Receivables %

31.94

35.22

35.46

31.46

31.61

33.14

33.14

33.14

33.14

Inventories

-

-

32.45M

-

-

10.22M

12.2M

14.57M

17.4M

20.77M

Inventories %

-

-

6.93

-

-

1.39

1.39

1.39

1.39

Payable

2.97M

5.77M

8M

6.17M

4.32M

8.96M

10.69M

12.77M

15.25M

18.21M

Payable %

0.97

1.56

1.71

1.13

0.7

1.22

1.22

1.22

1.22

Cap Ex

-1.25M

-6.06M

-9.1M

-9.64M

-3.8M

-9.4M

-11.22M

-13.4M

-16M

-19.11M

Cap Ex %

-0.41

-1.64

-1.94

-1.77

-0.62

-1.28

-1.28

-1.28

-1.28

Weighted Average Cost Of Capital

Price

31.27

Beta

Diluted Shares Outstanding

72.99M

Costof Debt

7.49

Tax Rate

After Tax Cost Of Debt

7.49

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

314.99M

Total Equity

2.28B

Total Capital

2.6B

Debt Weighting

12.13

Equity Weighting

87.87

Wacc

11.74

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

304.57M

369.26M

467.99M

545.36M

617.02M

736.8M

879.83M

1.05B

1.25B

1.5B

Ebitda

-26.27M

-81.75M

-141.26M

-80.9M

-57.6M

-125.42M

-149.77M

-178.85M

-213.56M

-255.02M

Ebit

-32.12M

-87.49M

-148.56M

-90.37M

-67.63M

-137.8M

-164.55M

-196.49M

-234.63M

-280.18M

Tax Rate

-1.16

-1.16

-1.16

-1.16

-1.16

-1.16

-1.16

-1.16

-1.16

-1.16

Ebiat

-32.99M

-88.27M

-149.24M

-93.05M

-68.41M

-137.8M

-164.55M

-196.49M

-234.63M

-280.18M

Depreciation

5.85M

5.74M

7.3M

9.47M

10.03M

12.38M

14.78M

17.65M

21.07M

25.16M

Receivables

97.28M

130.05M

165.96M

171.56M

195.07M

244.17M

291.56M

348.16M

415.75M

496.45M

Inventories

-

-

32.45M

-

-

10.22M

12.2M

14.57M

17.4M

20.77M

Payable

2.97M

5.77M

8M

6.17M

4.32M

8.96M

10.69M

12.77M

15.25M

18.21M

Cap Ex

-1.25M

-6.06M

-9.1M

-9.64M

-3.8M

-9.4M

-11.22M

-13.4M

-16M

-19.11M

Ufcf

-122.7M

-118.55M

-217.17M

-68.19M

-87.54M

-189.5M

-208.64M

-249.14M

-297.5M

-355.25M

Wacc

11.74

11.74

11.74

11.74

11.74

Pv Ufcf

-169.59M

-167.1M

-178.57M

-190.83M

-203.93M

Sum Pv Ufcf

-909.94M

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

11.74

Free Cash Flow T1

-362.36M

Terminal Value

-3.72B

Present Terminal Value

-2.13B

Intrinsic Value

Enterprise Value

-3.04B

Net Debt

196.44M

Equity Value

-3.24B

Diluted Shares Outstanding

72.99M

Equity Value Per Share

-44.4

Projected DCF

-44.4 1.704%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep