|
تقييم شركة Beauty Health (Skin) DCF
US | Consumer Defensive | Household & Personal Products | NASDAQ
|
- ✓ 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
The Beauty Health Company (SKIN) Bundle
سواء كنت مستثمرًا أو محللًا ، فإن حاسبة DCF (Skin) هذه هي موردك للتقييم الدقيق. محملة ببيانات حقيقية من شركة Beauty Health Company ، يمكنك ضبط توقعاتك ومراقبة التأثيرات في الوقت الفعلي.
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 | 166.6 | 119.1 | 260.1 | 365.9 | 398.0 | 518.3 | 675.0 | 879.1 | 1,144.8 | 1,490.9 |
| Revenue Growth, % | 0 | -28.53 | 118.39 | 40.68 | 8.78 | 30.23 | 30.23 | 30.23 | 30.23 | 30.23 |
| EBITDA | 27.9 | -2.8 | -344.4 | 80.7 | -56.0 | -80.5 | -104.8 | -136.5 | -177.7 | -231.4 |
| EBITDA, % | 16.74 | -2.36 | -132.43 | 22.07 | -14.07 | -15.52 | -15.52 | -15.52 | -15.52 | -15.52 |
| Depreciation | 13.7 | 14.4 | 21.1 | 22.0 | 34.7 | 44.8 | 58.3 | 75.9 | 98.9 | 128.8 |
| Depreciation, % | 8.24 | 12.09 | 8.13 | 6.02 | 8.71 | 8.64 | 8.64 | 8.64 | 8.64 | 8.64 |
| EBIT | 14.2 | -17.2 | -365.6 | 58.7 | -90.7 | -116.8 | -152.1 | -198.1 | -258.0 | -336.0 |
| EBIT, % | 8.5 | -14.45 | -140.56 | 16.05 | -22.78 | -22.54 | -22.54 | -22.54 | -22.54 | -22.54 |
| Total Cash | 7.3 | 9.5 | 901.9 | 568.2 | 523.0 | 323.8 | 421.7 | 549.2 | 715.2 | 931.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 23.7 | 23.2 | 51.4 | 83.8 | 55.0 | 93.5 | 121.8 | 158.6 | 206.5 | 269.0 |
| Account Receivables, % | 14.24 | 19.47 | 19.77 | 22.9 | 13.83 | 18.04 | 18.04 | 18.04 | 18.04 | 18.04 |
| Inventories | 19.4 | 23.2 | 35.3 | 116.4 | 91.3 | 103.1 | 134.3 | 174.9 | 227.8 | 296.6 |
| Inventories, % | 11.66 | 19.48 | 13.56 | 31.82 | 22.95 | 19.89 | 19.89 | 19.89 | 19.89 | 19.89 |
| Accounts Payable | 14.3 | 18.5 | 29.0 | 28.5 | 44.8 | 56.3 | 73.3 | 95.4 | 124.3 | 161.8 |
| Accounts Payable, % | 8.56 | 15.52 | 11.17 | 7.78 | 11.25 | 10.86 | 10.86 | 10.86 | 10.86 | 10.86 |
| Capital Expenditure | -10.4 | -3.8 | -15.6 | -17.4 | -13.0 | -24.4 | -31.7 | -41.3 | -53.8 | -70.1 |
| Capital Expenditure, % | -6.25 | -3.21 | -6 | -4.75 | -3.28 | -4.7 | -4.7 | -4.7 | -4.7 | -4.7 |
| Tax Rate, % | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 |
| EBITAT | 7.9 | -13.0 | -363.4 | 57.7 | -89.1 | -99.9 | -130.1 | -169.4 | -220.6 | -287.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -17.7 | -1.5 | -387.6 | -51.8 | 2.7 | -118.2 | -145.9 | -190.0 | -247.5 | -322.3 |
| WACC, % | 3.41 | 4.05 | 4.8 | 4.77 | 4.77 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -883.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -329 | |||||||||
| Terminal Value | -13,939 | |||||||||
| Present Terminal Value | -11,262 | |||||||||
| Enterprise Value | -12,145 | |||||||||
| Net Debt | 229 | |||||||||
| Equity Value | -12,374 | |||||||||
| Diluted Shares Outstanding, MM | 132 | |||||||||
| Equity Value Per Share | -93.97 |
What You Will Get
- Accurate SKIN Financial Data: Pre-filled with The Beauty Health Company's historical and projected data for detailed analysis.
- Fully Customizable Template: Easily adjust critical inputs such as revenue growth, WACC, and EBITDA %.
- Real-Time Calculations: Instantly view The Beauty Health Company's intrinsic value as you make adjustments.
- Professional Valuation Tool: Crafted for investors, analysts, and consultants aiming for precise DCF outcomes.
- User-Friendly Interface: Intuitive layout and clear guidance suitable for all skill levels.
Key Features
- Customizable Growth Metrics: Adjust essential factors such as revenue increase, profit margins, and marketing budgets.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
- High-Precision Accuracy: Leverages The Beauty Health Company's (SKIN) actual financial data for credible valuation results.
- Effortless Scenario Testing: Easily evaluate various assumptions and analyze results side by side.
- Efficiency Booster: Avoid the hassle of creating intricate valuation models from the ground up.
How It Works
- Download: Obtain the ready-to-use Excel file featuring The Beauty Health Company's (SKIN) financial data.
- Customize: Tailor forecasts, including revenue growth, EBITDA %, and WACC to your preferences.
- Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare the results.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Choose This Calculator for The Beauty Health Company (SKIN)?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Easily adjust parameters to suit your financial analysis.
- Real-Time Feedback: Observe immediate updates to The Beauty Health Company’s valuation as you modify inputs.
- Preloaded Financials: Comes equipped with The Beauty Health Company’s actual financial data for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Beauty Health Company (SKIN) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Beauty Health Company (SKIN).
- Consultants: Deliver professional valuation insights on Beauty Health Company (SKIN) to clients quickly and accurately.
- Business Owners: Understand how companies like Beauty Health Company (SKIN) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Beauty Health Company (SKIN).
What the Template Contains
- Historical Data: Includes The Beauty Health Company's (SKIN) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate The Beauty Health Company's (SKIN) 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 The Beauty Health Company's (SKIN) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.