|
Stratasys Ltd. (SSYS) تقييم DCF
US | Technology | Computer Hardware | 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
Stratasys Ltd. (SSYS) Bundle
كمستثمر أو محلل، Stratasys Ltd. (SSYS) تعمل حاسبة DCF كأداة أساسية للتقييم الدقيق. محملة ببيانات حقيقية من Stratasys Ltd.، يمكنك ضبط التوقعات ومراقبة التأثيرات على الفور.
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 | 636.1 | 520.8 | 607.2 | 651.5 | 627.6 | 630.9 | 634.2 | 637.5 | 640.8 | 644.2 |
| Revenue Growth, % | 0 | -18.12 | 16.59 | 7.29 | -3.67 | 0.52306 | 0.52306 | 0.52306 | 0.52306 | 0.52306 |
| EBITDA | 39.2 | -20.3 | -23.1 | 2.6 | -35.6 | -8.6 | -8.6 | -8.7 | -8.7 | -8.8 |
| EBITDA, % | 6.17 | -3.89 | -3.8 | 0.40062 | -5.67 | -1.36 | -1.36 | -1.36 | -1.36 | -1.36 |
| Depreciation | 50.9 | 49.6 | 56.1 | 59.8 | 49.0 | 55.2 | 55.5 | 55.8 | 56.1 | 56.4 |
| Depreciation, % | 8.01 | 9.52 | 9.24 | 9.17 | 7.8 | 8.75 | 8.75 | 8.75 | 8.75 | 8.75 |
| EBIT | -11.7 | -69.8 | -79.2 | -57.2 | -84.6 | -63.8 | -64.1 | -64.4 | -64.8 | -65.1 |
| EBIT, % | -1.84 | -13.41 | -13.04 | -8.77 | -13.48 | -10.11 | -10.11 | -10.11 | -10.11 | -10.11 |
| Total Cash | 321.8 | 299.1 | 502.2 | 327.8 | 162.6 | 336.8 | 338.6 | 340.4 | 342.1 | 343.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 132.6 | 106.1 | 129.4 | 144.7 | 172.0 | 141.5 | 142.2 | 143.0 | 143.7 | 144.5 |
| Account Receivables, % | 20.84 | 20.37 | 21.31 | 22.22 | 27.41 | 22.43 | 22.43 | 22.43 | 22.43 | 22.43 |
| Inventories | 168.5 | 131.7 | 129.1 | 194.1 | 193.0 | 168.5 | 169.4 | 170.3 | 171.2 | 172.1 |
| Inventories, % | 26.49 | 25.28 | 21.27 | 29.79 | 30.75 | 26.72 | 26.72 | 26.72 | 26.72 | 26.72 |
| Accounts Payable | 35.8 | 17.0 | 52.0 | 72.9 | 46.8 | 45.5 | 45.8 | 46.0 | 46.3 | 46.5 |
| Accounts Payable, % | 5.63 | 3.26 | 8.56 | 11.19 | 7.45 | 7.22 | 7.22 | 7.22 | 7.22 | 7.22 |
| Capital Expenditure | -25.3 | -29.0 | -26.8 | -19.8 | -15.0 | -24.5 | -24.6 | -24.7 | -24.8 | -25.0 |
| Capital Expenditure, % | -3.98 | -5.57 | -4.41 | -3.03 | -2.39 | -3.88 | -3.88 | -3.88 | -3.88 | -3.88 |
| Tax Rate, % | -45.5 | -45.5 | -45.5 | -45.5 | -45.5 | -45.5 | -45.5 | -45.5 | -45.5 | -45.5 |
| EBITAT | -17.5 | -67.3 | -74.5 | -74.7 | -123.1 | -62.6 | -62.9 | -63.2 | -63.6 | -63.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -257.1 | -2.3 | -31.0 | -94.0 | -141.5 | 21.9 | -33.4 | -33.6 | -33.7 | -33.9 |
| WACC, % | 10.05 | 10.05 | 10.05 | 10.05 | 10.05 | 10.05 | 10.05 | 10.05 | 10.05 | 10.05 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -76.8 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -35 | |||||||||
| Terminal Value | -583 | |||||||||
| Present Terminal Value | -361 | |||||||||
| Enterprise Value | -438 | |||||||||
| Net Debt | -64 | |||||||||
| Equity Value | -374 | |||||||||
| Diluted Shares Outstanding, MM | 69 | |||||||||
| Equity Value Per Share | -5.44 |
What You Will Get
- Real Stratasys Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Stratasys Ltd.'s (SSYS) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- 🔍 Real-Life SSYS Financials: Pre-filled historical and projected data for Stratasys Ltd.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Stratasys’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Stratasys’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file for Stratasys Ltd. (SSYS).
- Step 2: Review Stratasys's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose Stratasys Ltd. (SSYS) Calculator?
- Accuracy: Utilizes real Stratasys financial data for precise calculations.
- Flexibility: Allows users to easily test and adjust inputs as needed.
- Time-Saving: Eliminate the need to create a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
- User-Friendly: Intuitive interface suitable for users with varying levels of financial expertise.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Stratasys Ltd. (SSYS) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Stratasys Ltd. (SSYS).
- Consultants: Deliver professional valuation insights on Stratasys Ltd. (SSYS) to clients quickly and accurately.
- Business Owners: Understand how innovative companies like Stratasys Ltd. (SSYS) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Stratasys Ltd. (SSYS).
What the Template Contains
- Pre-Filled DCF Model: Stratasys Ltd.’s (SSYS) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Stratasys Ltd.’s (SSYS) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.