Changes in Working Capital or Non-Cash Working Capital?

Hi all,

Currently working on a DCF valuation for Spotify for a course project.

Looking at Spotify's current assets and liabilities, their cash & cash equivalents + short-term investments constitute about 80% of their total current assets.
Hence, using "changes in non-cash working capital" in the FCFF calculation would lead to a way higher FCFF compared to when using "changes in working capital", since their current liabilities have been increasing a lot more compared to their non-cash current assets.

Which of the two would you guys advise me to use, considering the type of business Spotify is?
I'm guessing I should just stick with the change in non-cash working capital.

Thanks a lot

 
tailwalker:

You could cut it down the middle and just use cash required for operations. This is usually modeled around 2% of revenue. Just a suggestion, hope this helps a little.

Thanks for the reply! Do you mean splitting cash into operating cash (take a % of revenue) and excess cash, and deducting the excess cash from Current Assets?

If yes, is 2% a reasonable percentage to assume for operating cash for a company like Spotify, or perhaps a bit higher?

 

Aut sunt quidem ipsum provident. Porro maxime ipsum commodi voluptas eligendi et.

Career Advancement Opportunities

May 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Lazard Freres No 98.8%
  • Goldman Sachs 18 98.3%
  • Harris Williams & Co. New 97.7%
  • JPMorgan Chase 04 97.1%

Overall Employee Satisfaction

May 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

May 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

May 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (20) $385
  • Associates (91) $259
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (68) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”