Doximity, Inc. (DOCS) DCF Valuation

Doximity, Inc. (DOCS) DCF Valuation

US | Healthcare | Medical - Healthcare Information Services | NYSE
Doximity, Inc. (DOCS) 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

Doximity, Inc. (DOCS) Bundle

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

TOTAL:

Discover the true potential of Doximity, Inc. (DOCS) with our advanced DCF Calculator! Adjust essential assumptions, explore various scenarios, and examine how different changes influence Doximity, Inc. (DOCS) valuation – all within one convenient Excel template.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 116.4 206.9 343.5 419.1 475.4 688.5 997.0 1,443.7 2,090.6 3,027.5
Revenue Growth, % 0 77.76 66.05 21.98 13.45 44.81 44.81 44.81 44.81 44.81
EBITDA 26.4 63.9 113.5 125.1 182.1 213.1 308.6 446.9 647.2 937.2
EBITDA, % 22.69 30.89 33.05 29.86 38.3 30.96 30.96 30.96 30.96 30.96
Depreciation 2.9 6.1 6.2 12.3 10.3 17.0 24.6 35.7 51.7 74.8
Depreciation, % 2.49 2.97 1.8 2.94 2.16 2.47 2.47 2.47 2.47 2.47
EBIT 23.5 57.8 107.3 112.8 171.8 196.1 284.0 411.2 595.5 862.4
EBIT, % 20.2 27.92 31.24 26.92 36.14 28.49 28.49 28.49 28.49 28.49
Total Cash 86.4 142.5 798.1 841.0 762.9 610.2 883.6 1,279.6 1,853.0 2,683.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 26.2 50.3 81.1 107.0 101.3
Account Receivables, % 22.48 24.32 23.6 25.55 21.31
Inventories 3.4 5.9 .0 5.1 .0 9.6 13.9 20.2 29.2 42.3
Inventories, % 2.93 2.83 0 1.22 0 1.4 1.4 1.4 1.4 1.4
Accounts Payable 1.4 1.5 .5 1.3 2.3 3.9 5.7 8.3 12.0 17.3
Accounts Payable, % 1.22 0.73225 0.13477 0.30354 0.47389 0.57239 0.57239 0.57239 0.57239 0.57239
Capital Expenditure -4.2 -4.6 -5.7 -6.2 -5.8 -14.1 -20.4 -29.5 -42.8 -61.9
Capital Expenditure, % -3.65 -2.23 -1.66 -1.48 -1.22 -2.05 -2.05 -2.05 -2.05 -2.05
Tax Rate, % 20.31 20.31 20.31 20.31 20.31 20.31 20.31 20.31 20.31 20.31
EBITAT 29.7 50.2 145.7 95.6 136.9 177.0 256.3 371.2 537.6 778.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF .2 25.2 120.3 71.4 153.2 111.9 185.7 268.9 389.4 563.9
WACC, % 10.56 10.56 10.56 10.56 10.56 10.56 10.56 10.56 10.56 10.56
PV UFCF
SUM PV UFCF 1,054.1
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 586
Terminal Value 8,941
Present Terminal Value 5,413
Enterprise Value 6,467
Net Debt -82
Equity Value 6,549
Diluted Shares Outstanding, MM 206
Equity Value Per Share 31.83

What You Will Get

  • Real DOCS Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Doximity’s future performance.
  • User-Friendly Design: Crafted for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Doximity, Inc. (DOCS).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to Doximity.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Doximity's financial outlook.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Doximity, Inc. (DOCS).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for quick and effective analysis.

How It Works

  • Download: Obtain the pre-configured Excel file containing Doximity, Inc.'s (DOCS) financial data.
  • Customize: Modify projections such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare the results.
  • Make Decisions: Leverage the valuation insights to inform your investment approach.

Why Choose Doximity, Inc. (DOCS)?

  • Streamlined Processes: Quickly access essential tools without the hassle of setup.
  • Enhanced Precision: Utilize verified data and methodologies to minimize valuation discrepancies.
  • Completely Adaptable: Modify the platform to suit your unique requirements and forecasts.
  • User-Friendly Interface: Intuitive visualizations and outputs facilitate easy comprehension of results.
  • Endorsed by Professionals: Crafted for experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Investors: Accurately assess Doximity's fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to Doximity (DOCS).
  • Consultants: Easily modify the template for valuation reports tailored to clients interested in Doximity (DOCS).
  • Entrepreneurs: Acquire knowledge of financial modeling practices employed by leading companies like Doximity (DOCS).
  • Educators: Implement it as a teaching resource to illustrate valuation techniques using Doximity (DOCS) as a case study.

What the Template Contains

  • Pre-Filled Data: Features Doximity’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: Evaluate Doximity’s profitability, efficiency, and leverage.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visuals and tables summarizing key valuation results.

Es wurden keine passenden Produkte gefunden.