|
Sensus Healthcare ، Inc. (SRTS) تقييم DCF
US | Healthcare | Medical - Devices | 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
Sensus Healthcare, Inc. (SRTS) Bundle
استكشف Outlook Financial Sensus Healthcare ، Inc. (SRTS) مع حاسبة DCF سهلة الاستخدام! أدخل توقعاتك على النمو ، وهامش الربح ، ونفقات لحساب القيمة الجوهرية (SRTS) الخاصة بـ Sensus Healthcare ، Inc..
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 | 27.3 | 9.6 | 27.0 | 44.5 | 24.4 | 27.7 | 31.5 | 35.8 | 40.7 | 46.3 |
| Revenue Growth, % | 0 | -64.87 | 182.37 | 64.68 | -45.2 | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 |
| EBITDA | -1.2 | -6.1 | 4.7 | 14.8 | .1 | -.9 | -1.1 | -1.2 | -1.4 | -1.6 |
| EBITDA, % | -4.23 | -63.69 | 17.51 | 33.3 | 0.3237 | -3.36 | -3.36 | -3.36 | -3.36 | -3.36 |
| Depreciation | .5 | .7 | .6 | .3 | .5 | .8 | .9 | 1.0 | 1.2 | 1.3 |
| Depreciation, % | 2 | 7.54 | 2.27 | 0.70736 | 1.89 | 2.88 | 2.88 | 2.88 | 2.88 | 2.88 |
| EBIT | -1.7 | -6.8 | 4.1 | 14.5 | -.4 | -1.7 | -2.0 | -2.2 | -2.5 | -2.9 |
| EBIT, % | -6.24 | -71.23 | 15.24 | 32.6 | -1.57 | -6.24 | -6.24 | -6.24 | -6.24 | -6.24 |
| Total Cash | 15.5 | 14.9 | 14.5 | 25.5 | 23.1 | 20.1 | 22.9 | 26.0 | 29.5 | 33.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 14.0 | 3.8 | 12.1 | 17.3 | 10.6 | 12.1 | 13.8 | 15.6 | 17.8 | 20.2 |
| Account Receivables, % | 51.39 | 39.43 | 44.86 | 38.85 | 43.62 | 43.63 | 43.63 | 43.63 | 43.63 | 43.63 |
| Inventories | 3.0 | 4.4 | 1.8 | 3.5 | 11.9 | 6.7 | 7.6 | 8.6 | 9.8 | 11.1 |
| Inventories, % | 10.99 | 46.23 | 6.5 | 7.86 | 48.6 | 24.04 | 24.04 | 24.04 | 24.04 | 24.04 |
| Accounts Payable | 4.8 | 2.9 | 4.1 | 5.5 | 2.8 | 4.8 | 5.4 | 6.2 | 7.0 | 8.0 |
| Accounts Payable, % | 17.53 | 30.01 | 15.01 | 12.4 | 11.44 | 17.28 | 17.28 | 17.28 | 17.28 | 17.28 |
| Capital Expenditure | -.4 | -.4 | -.1 | -.2 | -.2 | -.4 | -.4 | -.5 | -.6 | -.6 |
| Capital Expenditure, % | -1.47 | -3.74 | -0.47334 | -0.35705 | -0.93833 | -1.4 | -1.4 | -1.4 | -1.4 | -1.4 |
| Tax Rate, % | 25.61 | 25.61 | 25.61 | 25.61 | 25.61 | 25.61 | 25.61 | 25.61 | 25.61 | 25.61 |
| EBITAT | -1.2 | -4.7 | 4.1 | 12.6 | -.3 | -1.4 | -1.6 | -1.8 | -2.0 | -2.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -13.2 | 2.6 | .1 | 7.3 | -4.5 | 4.8 | -3.0 | -3.4 | -3.9 | -4.4 |
| WACC, % | 9.83 | 9.84 | 9.85 | 9.84 | 9.84 | 9.84 | 9.84 | 9.84 | 9.84 | 9.84 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -6.1 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | -4 | |||||||||
| Terminal Value | -47 | |||||||||
| Present Terminal Value | -30 | |||||||||
| Enterprise Value | -36 | |||||||||
| Net Debt | -22 | |||||||||
| Equity Value | -13 | |||||||||
| Diluted Shares Outstanding, MM | 16 | |||||||||
| Equity Value Per Share | -0.83 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled financial data for Sensus Healthcare, Inc. (SRTS).
- Comprehensive Data: Access to historical data and future projections (highlighted in the yellow cells).
- Flexible Forecasting: Modify key assumptions such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect the valuation of Sensus Healthcare, Inc. (SRTS).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for simplicity and ease of navigation, complete with step-by-step guidance.
Key Features
- Comprehensive Data: Sensus Healthcare's historical financial reports and pre-filled projections.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Monitor Sensus Healthcare's intrinsic value recalculating instantly.
- Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics.
- Designed for Precision: A reliable tool for analysts, investors, and finance professionals.
How It Works
- Download: Obtain the pre-formatted Excel file containing Sensus Healthcare, Inc. (SRTS) financial data.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC as needed.
- Update Automatically: Watch the intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and instantly assess different outcomes.
- Make Decisions: Leverage the valuation results to inform your investment strategy.
Why Choose This Calculator for Sensus Healthcare, Inc. (SRTS)?
- User-Friendly Interface: Tailored for both novice and experienced users.
- Customizable Inputs: Adjust parameters to suit your specific analysis needs.
- Real-Time Feedback: Watch Sensus Healthcare’s valuation update instantly as you change inputs.
- Preloaded Data: Comes with Sensus Healthcare’s actual financial figures for immediate evaluation.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Investors: Accurately estimate Sensus Healthcare, Inc.'s (SRTS) fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to SRTS.
- Consultants: Quickly customize the template for valuation reports tailored to Sensus Healthcare clients.
- Entrepreneurs: Gain insights into financial modeling practices employed by leading healthcare companies.
- Educators: Use it as a teaching tool to illustrate valuation methodologies relevant to the healthcare sector.
What the Template Contains
- Pre-Filled Data: Includes Sensus Healthcare's historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Sensus Healthcare's profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
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.