All companies
Zebra Technologies logo
TechnologyZBRA

Zebra Technologies (ZBRA) Financial Forecast Calculator

Interactive 5-year forecast and DCF for Zebra Technologies. Adjust revenue growth, gross margin, capex intensity, WACC, and terminal growth - see revenue, free cash flow, and enterprise value update in real time. Seeded from Zebra Technologies’s most recent SEC filings.

Revenue FY30
$4.71B
from $4.58B
FCF FY30
$1.19B
Margin 25.3%
Enterprise value
$18.34B
4.0× LTM revenue
Equity value
$16.31B
Net debt $2.03B
Revenue & free cash flow - history and 5-year forecast
Line (area)
Bars
Historicals from SEC EDGAR (grey). Forecast years (color) update live as you move the sliders.

Assumptions

Revenue growth (annual)
0.5%
-10.0%baseline 0.5%40.0%
Gross margin
46.1%
5.0%baseline 46.1%90.0%
Capex % of revenue
1.4%
0.0%baseline 1.4%30.0%
WACC (discount rate)
9.00%
4.0%baseline 9.0%18.0%
Terminal growth
2.50%
0.0%baseline 2.5%5.0%

Need this as an Excel model?

Keep iterating on the Zebra Technologies forecast in Excel. The downloadable sample has every assumption you see here plus a fully integrated income statement, balance sheet, cash flow, and debt schedule - five years of SEC historicals and live formulas in a fully editable workbook.

income_statement.xlsx
Income statement, brown brand palette
income_statement.xlsx
Income statement, green brand palette
income_statement.xlsx
Income statement, red brand palette

Frequently asked

What does Zebra Technologies do?+

Zebra Technologies Corporation is a global leader in enterprise asset intelligence, providing solutions that digitise and automate frontline workflows. The company designs and sells mobile computing devices, barcode scanners, RFID readers, specialty printers, and related software and services.

What are the main business segments for Zebra Technologies?+

Zebra Technologies operates through two main business segments: Connected Frontline (CF) and Asset Visibility and Automation (AVA). CF represents approximately 65% of revenue and includes mobile computing products, while AVA accounts for about 35% of revenue, covering barcode printing, data capture, and machine vision solutions.

What is the assumed revenue growth rate in the Zebra Technologies financial model?+

The financial model for Zebra Technologies incorporates a revenue growth assumption of approximately 0.55%. This growth rate is applied across the forecast horizon, which spans from FY2026 through FY2030.

What is Zebra Technologies' capital expenditure strategy?+

Zebra Technologies maintains an asset-light business model, with capital expenditure typically ranging from 1.5% to 2.0% of revenue. This capex is primarily split, with 60% allocated to maintenance for IT systems and facility upkeep, and 40% for growth, such as tooling for new product lines.

What is the purpose of the Zebra Technologies financial model?+

The Zebra Technologies financial model provides a comprehensive five-year financial forecast and discounted cash flow valuation. Its primary purpose is to determine the intrinsic equity value of the company and assess its capacity for further debt-funded acquisitions or share repurchases.

Can I download an Excel financial model for Zebra Technologies?+

Yes, an Excel financial model for Zebra Technologies is available for download. This model offers a detailed five-year forecast from FY2026 to FY2030, allowing users to analyze key financial assumptions and valuation metrics.

Have more financial modelling questions? Contact us

Go further

Build the financial model you need with Fina

Browse templates, examples, and downloadable Excel models for the analysis you are trying to build. If you can't find your model, ask Fina to build a model for your specific needs.

Start for free
Excel financial model spreadsheet preview showing Customer Rollforward
Fina interactive chat interface preview