|
Dynatronics Corporation (DYNT) DCF -Bewertung
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
Dynatronics Corporation (DYNT) Bundle
Entdecken Sie die finanziellen Aussichten der Dynatronics Corporation (DYNT) mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Projektionen für Wachstum, Margen und Ausgaben ein, um den inneren Wert der Dynatronics Corporation (DYNT) zu berechnen und Ihren Investitionsansatz zu formen.
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 | 53.4 | 47.8 | 44.3 | 40.6 | 32.5 | 38.6 | 45.8 | 54.3 | 64.4 | 76.4 |
| Revenue Growth, % | 0 | -10.5 | -7.24 | -8.41 | -19.88 | 18.61 | 18.61 | 18.61 | 18.61 | 18.61 |
| EBITDA | -1.3 | -2.3 | -3.3 | -3.5 | -1.0 | -2.0 | -2.4 | -2.9 | -3.4 | -4.0 |
| EBITDA, % | -2.36 | -4.77 | -7.52 | -8.63 | -3 | -5.26 | -5.26 | -5.26 | -5.26 | -5.26 |
| Depreciation | 1.7 | 1.6 | 1.4 | 1.3 | 1.3 | 1.3 | 1.6 | 1.9 | 2.2 | 2.6 |
| Depreciation, % | 3.25 | 3.36 | 3.21 | 3.32 | 4.01 | 3.43 | 3.43 | 3.43 | 3.43 | 3.43 |
| EBIT | -3.0 | -3.9 | -4.8 | -4.9 | -2.3 | -3.4 | -4.0 | -4.7 | -5.6 | -6.6 |
| EBIT, % | -5.62 | -8.13 | -10.73 | -11.95 | -7.01 | -8.69 | -8.69 | -8.69 | -8.69 | -8.69 |
| Total Cash | 2.3 | 6.3 | .7 | .6 | .5 | 1.7 | 2.0 | 2.4 | 2.8 | 3.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4.9 | 6.8 | 5.9 | 3.8 | 3.9 | 4.5 | 5.3 | 6.3 | 7.5 | 8.9 |
| Account Receivables, % | 9.16 | 14.32 | 13.22 | 9.26 | 11.98 | 11.59 | 11.59 | 11.59 | 11.59 | 11.59 |
| Inventories | 8.4 | 6.5 | 12.1 | 7.4 | 5.6 | 7.1 | 8.4 | 10.0 | 11.8 | 14.0 |
| Inventories, % | 15.68 | 13.65 | 27.22 | 18.23 | 17.19 | 18.4 | 18.4 | 18.4 | 18.4 | 18.4 |
| Accounts Payable | 3.0 | 3.7 | 6.2 | 4.5 | 2.7 | 3.6 | 4.3 | 5.1 | 6.0 | 7.2 |
| Accounts Payable, % | 5.64 | 7.82 | 13.91 | 11.15 | 8.34 | 9.37 | 9.37 | 9.37 | 9.37 | 9.37 |
| Capital Expenditure | -.3 | -.1 | -.3 | -.2 | -.2 | -.2 | -.3 | -.3 | -.4 | -.4 |
| Capital Expenditure, % | -0.5474 | -0.30727 | -0.71679 | -0.46013 | -0.74779 | -0.55588 | -0.55588 | -0.55588 | -0.55588 | -0.55588 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -3.8 | -2.4 | -5.6 | -5.5 | -2.3 | -3.1 | -3.7 | -4.3 | -5.2 | -6.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -12.6 | -.3 | -6.7 | .8 | -1.4 | -3.2 | -3.8 | -4.5 | -5.4 | -6.4 |
| WACC, % | 6.18 | 3.86 | 6.18 | 6.18 | 6.18 | 5.72 | 5.72 | 5.72 | 5.72 | 5.72 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -19.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -7 | |||||||||
| Terminal Value | -175 | |||||||||
| Present Terminal Value | -133 | |||||||||
| Enterprise Value | -152 | |||||||||
| Net Debt | 6 | |||||||||
| Equity Value | -158 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | -46.28 |
What You Will Get
- Real DYNT Financial Data: Pre-filled with Dynatronics Corporation’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 Dynatronics Corporation’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
- Comprehensive DYNT Data: Pre-loaded with Dynatronics Corporation’s historical performance and future projections.
- Flexible Input Options: Modify revenue growth rates, profit margins, discount rates, tax percentages, and capital investments.
- Interactive Valuation Framework: Instantaneous updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
- Multiple Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- Intuitive User Interface: Organized, straightforward design suitable for both seasoned professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Dynatronics Corporation’s pre-filled financial data and projections.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model refresh in real-time as you modify assumptions.
- Step 5: Evaluate the outputs and leverage the findings for investment strategies.
Why Choose This Calculator for Dynatronics Corporation (DYNT)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
- Comprehensive Data: Dynatronics’ historical and projected financials are preloaded for enhanced accuracy.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Insightful Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance to simplify your analysis process.
Who Should Use Dynatronics Corporation (DYNT)?
- Investors: Make informed investment choices with comprehensive insights into Dynatronics' performance.
- Financial Analysts: Streamline your analysis with detailed reports and data tailored for Dynatronics.
- Consultants: Easily modify presentations and reports focused on Dynatronics for your clients.
- Healthcare Professionals: Enhance your knowledge of Dynatronics' product offerings and market positioning.
- Educators and Students: Utilize it as a valuable resource for learning about the medical device industry and financial analysis.
What the Template Contains
- Historical Data: Includes Dynatronics Corporation’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Dynatronics Corporation’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 Dynatronics Corporation’s 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.