|
Outset Medical, Inc. (OM) DCF -Bewertung |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Outset Medical, Inc. (OM) Bundle
Unser DCF -Taschenrechner von Outset Medical, Inc. (OM), der für die Genauigkeit entwickelt wurde, ermöglicht es Ihnen, die Bewertung von Medical mit relevanten Finanzdaten und die vollständige Flexibilität zu bewerten, um alle wesentlichen Parameter für verbesserte Projektionen zu ändern.
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 | 49.9 | 102.6 | 115.4 | 130.4 | 113.7 | 145.7 | 186.7 | 239.3 | 306.7 | 393.1 |
| Revenue Growth, % | 0 | 105.47 | 12.45 | 13 | -12.8 | 28.16 | 28.16 | 28.16 | 28.16 | 28.16 |
| EBITDA | -114.8 | -124.9 | -152.8 | -153.8 | -97.9 | -141.7 | -181.6 | -232.7 | -298.2 | -382.2 |
| EBITDA, % | -229.99 | -121.69 | -132.45 | -117.96 | -86.1 | -97.22 | -97.22 | -97.22 | -97.22 | -97.22 |
| Depreciation | 3.8 | 6.2 | 6.3 | 5.8 | 5.7 | 8.3 | 10.6 | 13.6 | 17.5 | 22.4 |
| Depreciation, % | 7.52 | 6.03 | 5.45 | 4.46 | 5.04 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 |
| EBIT | -118.6 | -131.0 | -159.1 | -159.6 | -103.6 | -143.1 | -183.4 | -235.1 | -301.3 | -386.2 |
| EBIT, % | -237.51 | -127.72 | -137.89 | -122.41 | -91.14 | -98.23 | -98.23 | -98.23 | -98.23 | -98.23 |
| Total Cash | 314.9 | 339.5 | 287.5 | 203.3 | 158.7 | 145.7 | 186.7 | 239.3 | 306.7 | 393.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 6.5 | 25.6 | 28.1 | 33.0 | 35.6 | 34.6 | 44.4 | 56.9 | 72.9 | 93.5 |
| Account Receivables, % | 12.95 | 24.95 | 24.33 | 25.3 | 31.33 | 23.77 | 23.77 | 23.77 | 23.77 | 23.77 |
| Inventories | 18.4 | 39.2 | 51.5 | 49.2 | 59.4 | 61.1 | 78.3 | 100.3 | 128.6 | 164.8 |
| Inventories, % | 36.82 | 38.19 | 44.62 | 37.75 | 52.24 | 41.92 | 41.92 | 41.92 | 41.92 | 41.92 |
| Accounts Payable | 4.9 | 1.8 | .6 | 5.8 | 3.9 | 5.8 | 7.5 | 9.6 | 12.3 | 15.7 |
| Accounts Payable, % | 9.91 | 1.72 | 0.52264 | 4.47 | 3.4 | 4 | 4 | 4 | 4 | 4 |
| Capital Expenditure | -9.1 | -3.1 | -8.3 | -3.4 | -.9 | -9.3 | -11.9 | -15.3 | -19.6 | -25.1 |
| Capital Expenditure, % | -18.24 | -3.03 | -7.22 | -2.64 | -0.80219 | -6.39 | -6.39 | -6.39 | -6.39 | -6.39 |
| Tax Rate, % | -0.38514 | -0.38514 | -0.38514 | -0.38514 | -0.38514 | -0.38514 | -0.38514 | -0.38514 | -0.38514 | -0.38514 |
| EBITAT | -117.8 | -131.2 | -159.4 | -160.1 | -104.0 | -142.9 | -183.2 | -234.8 | -300.9 | -385.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -143.1 | -171.3 | -177.3 | -155.1 | -114.0 | -142.7 | -209.8 | -268.9 | -344.6 | -441.6 |
| WACC, % | 17.49 | 17.52 | 17.52 | 17.52 | 17.52 | 17.51 | 17.51 | 17.51 | 17.51 | 17.51 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -816.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -450 | |||||||||
| Terminal Value | -2,905 | |||||||||
| Present Terminal Value | -1,296 | |||||||||
| Enterprise Value | -2,113 | |||||||||
| Net Debt | -120 | |||||||||
| Equity Value | -1,994 | |||||||||
| Diluted Shares Outstanding, MM | 52 | |||||||||
| Equity Value Per Share | -38.38 |
What You Will Get
- Editable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to generate various scenarios.
- Real-World Data: Outset Medical, Inc.'s (OM) financial data pre-loaded to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive OM Data: Pre-loaded with Outset Medical’s historical financial performance and future forecasts.
- Customizable Assumptions: Tailor revenue growth rates, profit margins, WACC, tax rates, and capital expenditures to your needs.
- Interactive Valuation Framework: Real-time updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Multiple Scenario Analysis: Develop various forecasting scenarios to explore different valuation possibilities.
- Intuitive Interface: Designed for ease of use, catering to both professionals and newcomers.
How It Works
- Download: Obtain the pre-built Excel file containing Outset Medical, Inc.'s (OM) financial data.
- Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various forecasts and analyze results instantly.
- Make Decisions: Utilize the valuation findings to inform your investment approach.
Why Choose This Calculator for Outset Medical, Inc. (OM)?
- Comprehensive Tool: Incorporates DCF, WACC, and financial ratio analyses tailored for Outset Medical.
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios relevant to (OM).
- Detailed Insights: Automatically computes Outset Medical’s intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on (OM).
Who Should Use This Product?
- Healthcare Professionals: Understand the financial implications of using Outset Medical's technology in patient care.
- Researchers: Analyze the impact of innovative dialysis solutions on healthcare outcomes.
- Investors: Evaluate your investment strategies by examining the market performance of Outset Medical, Inc. (OM).
- Financial Analysts: Enhance your analysis with a customizable financial model tailored for the medical device industry.
- Hospital Administrators: Learn how to assess the cost-effectiveness of new medical technologies like those offered by Outset Medical, Inc. (OM).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Outset Medical, Inc. (OM) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Outset Medical, Inc. (OM).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.