|
Massimo Corporation (Masi) DCF -Bewertung
US | Healthcare | Medical - Instruments & Supplies | 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
Masimo Corporation (MASI) Bundle
Möchten Sie den inneren Wert der Masimo Corporation bewerten? Unser (massi) DCF-Taschenrechner integriert reale Daten mit umfassenden Anpassungsfunktionen, sodass Sie die Prognosen verfeinern und Ihre Investitionsauswahl verbessern können.
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 | 1,143.7 | 1,239.2 | 2,035.8 | 2,048.1 | 2,094.4 | 2,489.7 | 2,959.6 | 3,518.2 | 4,182.2 | 4,971.6 |
| Revenue Growth, % | 0 | 8.34 | 64.29 | 0.60419 | 2.26 | 18.87 | 18.87 | 18.87 | 18.87 | 18.87 |
| EBITDA | 293.8 | 310.9 | 355.2 | 236.7 | -266.7 | 333.8 | 396.8 | 471.7 | 560.8 | 666.6 |
| EBITDA, % | 25.69 | 25.09 | 17.45 | 11.56 | -12.73 | 13.41 | 13.41 | 13.41 | 13.41 | 13.41 |
| Depreciation | 29.7 | 36.1 | 136.1 | 98.3 | .0 | 84.6 | 100.6 | 119.6 | 142.2 | 169.0 |
| Depreciation, % | 2.6 | 2.91 | 6.69 | 4.8 | 0 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 |
| EBIT | 264.1 | 274.7 | 219.1 | 138.4 | -266.7 | 249.2 | 296.2 | 352.1 | 418.6 | 497.6 |
| EBIT, % | 23.09 | 22.17 | 10.76 | 6.76 | -12.73 | 10.01 | 10.01 | 10.01 | 10.01 | 10.01 |
| Total Cash | 641.4 | 745.3 | 202.9 | 163.0 | 177.6 | 710.2 | 844.3 | 1,003.6 | 1,193.0 | 1,418.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 181.4 | 244.7 | 505.1 | 421.0 | 531.0 | 529.4 | 629.4 | 748.1 | 889.4 | 1,057.2 |
| Account Receivables, % | 15.86 | 19.75 | 24.81 | 20.56 | 25.35 | 21.27 | 21.27 | 21.27 | 21.27 | 21.27 |
| Inventories | 216.0 | 201.4 | 501.0 | 545.0 | 459.2 | 539.2 | 640.9 | 761.9 | 905.7 | 1,076.6 |
| Inventories, % | 18.88 | 16.25 | 24.61 | 26.61 | 21.93 | 21.66 | 21.66 | 21.66 | 21.66 | 21.66 |
| Accounts Payable | 64.1 | 75.6 | 276.8 | 251.5 | 252.8 | 247.2 | 293.9 | 349.3 | 415.3 | 493.7 |
| Accounts Payable, % | 5.6 | 6.1 | 13.6 | 12.28 | 12.07 | 9.93 | 9.93 | 9.93 | 9.93 | 9.93 |
| Capital Expenditure | -80.0 | -34.9 | -56.3 | -44.0 | -20.0 | -78.1 | -92.8 | -110.3 | -131.1 | -155.9 |
| Capital Expenditure, % | -6.99 | -2.82 | -2.77 | -2.15 | -0.95493 | -3.14 | -3.14 | -3.14 | -3.14 | -3.14 |
| Tax Rate, % | 0.13102 | 0.13102 | 0.13102 | 0.13102 | 0.13102 | 0.13102 | 0.13102 | 0.13102 | 0.13102 | 0.13102 |
| EBITAT | 240.6 | 229.9 | 162.6 | 128.0 | -266.4 | 220.0 | 261.5 | 310.8 | 369.5 | 439.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -142.9 | 193.9 | -116.5 | 197.1 | -309.3 | 142.6 | 114.3 | 135.8 | 161.5 | 192.0 |
| WACC, % | 8.62 | 8.59 | 8.56 | 8.63 | 8.66 | 8.61 | 8.61 | 8.61 | 8.61 | 8.61 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 577.2 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 200 | |||||||||
| Terminal Value | 4,327 | |||||||||
| Present Terminal Value | 2,863 | |||||||||
| Enterprise Value | 3,440 | |||||||||
| Net Debt | 550 | |||||||||
| Equity Value | 2,890 | |||||||||
| Diluted Shares Outstanding, MM | 53 | |||||||||
| Equity Value Per Share | 54.22 |
What You Will Receive
- Comprehensive Financial Model: Masimo Corporation’s actual data provides an accurate DCF valuation.
- Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates allow you to view results instantly as you make adjustments.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.
Key Features
- Customizable Financial Inputs: Adjust essential variables such as revenue growth, EBITDA %, and capital expenditures.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional metrics.
- High-Precision Accuracy: Relies on Masimo's actual financial data for dependable valuation results.
- Effortless Scenario Testing: Evaluate various assumptions and analyze outcomes with ease.
- Efficiency Booster: Remove the necessity of constructing intricate valuation models from the ground up.
How It Works
- 1. Access the Template: Download and open the Excel file containing Masimo Corporation’s (MASI) preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
- 3. See Results Immediately: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making process.
Why Choose This Calculator for Masimo Corporation (MASI)?
- Designed for Experts: A specialized tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Data: Masimo's historical and projected financials are preloaded for precise calculations.
- Flexible Scenario Testing: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance ensures a smooth calculation process.
Who Should Use This Product?
- Investors: Evaluate Masimo Corporation’s (MASI) valuation prior to making investment decisions.
- CFOs and Financial Analysts: Optimize valuation workflows and assess financial forecasts for Masimo Corporation (MASI).
- Startup Founders: Understand the valuation methodologies applied to established companies like Masimo Corporation (MASI).
- Consultants: Create comprehensive valuation reports for clients involving Masimo Corporation (MASI).
- Students and Educators: Utilize real-time data from Masimo Corporation (MASI) to practice and instruct on valuation strategies.
What the Masimo Corporation (MASI) Template Contains
- Pre-Filled Data: Comprises Masimo’s historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using custom inputs.
- Key Financial Ratios: Evaluate Masimo’s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visual summaries with charts and tables of key valuation outcomes.
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.