InMode Ltd. (INMD) DCF Valuation

InMode Ltd. (INMD) DCF Valuation

IL | Healthcare | Medical - Devices | NASDAQ
InMode Ltd. (INMD) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

InMode Ltd. (INMD) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Simplify InMode Ltd. (INMD) valuation with this customizable DCF Calculator! Featuring real InMode Ltd. (INMD) financials and adjustable forecast inputs, you can test scenarios and uncover InMode Ltd. (INMD) fair value in minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 156.4 206.1 357.6 454.3 492.0 558.4 633.8 719.3 816.3 926.4
Revenue Growth, % 0 31.81 73.49 27.05 8.32 13.49 13.49 13.49 13.49 13.49
EBITDA 59.9 73.3 168.0 198.5 196.3 228.3 259.1 294.1 333.8 378.8
EBITDA, % 38.32 35.54 46.98 43.7 39.89 40.89 40.89 40.89 40.89 40.89
Depreciation .3 .4 .5 .7 .6 .9 1.0 1.2 1.3 1.5
Depreciation, % 0.19314 0.20184 0.14459 0.14969 0.12661 0.16317 0.16317 0.16317 0.16317 0.16317
EBIT 59.6 72.8 167.5 197.9 195.7 227.4 258.1 292.9 332.4 377.3
EBIT, % 38.13 35.34 46.84 43.55 39.76 40.73 40.73 40.73 40.73 40.73
Total Cash 193.4 260.5 415.9 547.4 741.6 558.4 633.8 719.3 816.3 926.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 10.4 14.1 20.2 28.3 43.6
Account Receivables, % 6.68 6.83 5.66 6.22 8.87
Inventories 9.4 15.0 21.0 39.9 45.1 41.5 47.0 53.4 60.6 68.8
Inventories, % 6.02 7.27 5.88 8.78 9.16 7.42 7.42 7.42 7.42 7.42
Accounts Payable 3.7 6.4 8.8 16.2 14.0 16.0 18.2 20.6 23.4 26.6
Accounts Payable, % 2.37 3.11 2.46 3.58 2.84 2.87 2.87 2.87 2.87 2.87
Capital Expenditure -.7 -.5 -.9 -1.6 -.7 -1.6 -1.8 -2.0 -2.3 -2.6
Capital Expenditure, % -0.44321 -0.22464 -0.26261 -0.34671 -0.14328 -0.28409 -0.28409 -0.28409 -0.28409 -0.28409
Tax Rate, % 8.91 8.91 8.91 8.91 8.91 8.91 8.91 8.91 8.91 8.91
EBITAT 58.8 71.8 164.5 158.6 178.2 212.2 240.8 273.3 310.2 352.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 42.2 65.2 154.2 138.3 155.3 222.6 231.5 262.7 298.2 338.4
WACC, % 14.54 14.54 14.54 14.53 14.53 14.53 14.53 14.53 14.53 14.53
PV UFCF
SUM PV UFCF 890.6
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 350
Terminal Value 3,174
Present Terminal Value 1,610
Enterprise Value 2,501
Net Debt -135
Equity Value 2,636
Diluted Shares Outstanding, MM 86
Equity Value Per Share 30.67

What You Will Get

  • Real INMD Financial Data: Pre-filled with InMode’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See InMode’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Accurate InMode Financials: Gain access to precise pre-loaded historical data and future forecasts.
  • Customizable Projection Variables: Modify highlighted cells for parameters like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Suitable for All Skill Levels: A straightforward, intuitive design tailored for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review InMode Ltd.’s (INMD) pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment decisions.

Why Choose This Calculator for InMode Ltd. (INMD)?

  • User-Friendly Interface: Perfect for both novice and seasoned users.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Adjustments: Observe immediate changes to InMode’s valuation as you tweak inputs.
  • Preloaded Data: Comes with InMode’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Accurately estimate InMode Ltd.’s (INMD) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis specific to InMode Ltd. (INMD).
  • Consultants: Quickly adapt the template for valuation reports tailored to InMode Ltd. (INMD) clients.
  • Entrepreneurs: Gain insights into financial modeling practices utilized by successful companies like InMode Ltd. (INMD).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to InMode Ltd. (INMD).

What the Template Contains

  • Historical Data: Includes InMode Ltd.'s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate InMode Ltd.'s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of InMode Ltd.'s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.