|
OSI Systems, Inc. (OSOS) DCF -Bewertung
US | Technology | Hardware, Equipment & Parts | 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
OSI Systems, Inc. (OSIS) Bundle
Vereinfachen Sie die Bewertung von OSI Systems, Inc. (OSOS) mit diesem anpassbaren DCF -Taschenrechner! Mit Real OSI Systems, Inc. (OSOS) Finanzdaten und einstellbaren Prognoseeingaben können Sie Szenarien testen und OSI Systems, Inc. (OSOS) in Minuten aufdecken.
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 | 1,166.0 | 1,146.9 | 1,183.2 | 1,278.4 | 1,538.8 | 1,653.9 | 1,777.7 | 1,910.7 | 2,053.7 | 2,207.4 |
| Revenue Growth, % | 0 | -1.64 | 3.17 | 8.04 | 20.36 | 7.48 | 7.48 | 7.48 | 7.48 | 7.48 |
| EBITDA | 154.6 | 159.2 | 168.0 | 173.8 | 230.7 | 231.3 | 248.6 | 267.2 | 287.2 | 308.7 |
| EBITDA, % | 13.26 | 13.88 | 14.2 | 13.59 | 14.99 | 13.99 | 13.99 | 13.99 | 13.99 | 13.99 |
| Depreciation | 49.8 | 43.9 | 38.7 | 38.5 | 42.2 | 56.6 | 60.9 | 65.4 | 70.3 | 75.6 |
| Depreciation, % | 4.27 | 3.82 | 3.27 | 3.01 | 2.74 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 |
| EBIT | 104.9 | 115.4 | 129.3 | 135.3 | 188.5 | 174.7 | 187.8 | 201.8 | 216.9 | 233.2 |
| EBIT, % | 9 | 10.06 | 10.93 | 10.58 | 12.25 | 10.56 | 10.56 | 10.56 | 10.56 | 10.56 |
| Total Cash | 76.1 | 80.6 | 64.2 | 76.8 | 95.4 | 103.1 | 110.9 | 119.2 | 128.1 | 137.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 269.8 | 290.7 | 308.0 | 380.8 | 648.2 | 484.3 | 520.6 | 559.6 | 601.4 | 646.4 |
| Account Receivables, % | 23.14 | 25.34 | 26.03 | 29.79 | 42.12 | 29.28 | 29.28 | 29.28 | 29.28 | 29.28 |
| Inventories | 241.2 | 294.2 | 333.9 | 338.0 | 397.9 | 419.6 | 451.0 | 484.8 | 521.1 | 560.1 |
| Inventories, % | 20.69 | 25.65 | 28.22 | 26.44 | 25.86 | 25.37 | 25.37 | 25.37 | 25.37 | 25.37 |
| Accounts Payable | 84.9 | 141.3 | 125.2 | 139.0 | 191.1 | 176.9 | 190.1 | 204.4 | 219.7 | 236.1 |
| Accounts Payable, % | 7.28 | 12.32 | 10.58 | 10.87 | 12.42 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 |
| Capital Expenditure | -33.7 | -29.5 | -30.5 | -32.3 | -39.4 | -43.4 | -46.7 | -50.2 | -53.9 | -58.0 |
| Capital Expenditure, % | -2.89 | -2.57 | -2.58 | -2.52 | -2.56 | -2.63 | -2.63 | -2.63 | -2.63 | -2.63 |
| Tax Rate, % | 20.51 | 20.51 | 20.51 | 20.51 | 20.51 | 20.51 | 20.51 | 20.51 | 20.51 | 20.51 |
| EBITAT | 91.6 | 86.6 | 106.4 | 107.7 | 149.9 | 141.1 | 151.7 | 163.0 | 175.2 | 188.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -318.5 | 83.5 | 41.5 | 50.8 | -122.5 | 282.2 | 111.4 | 119.8 | 128.7 | 138.4 |
| WACC, % | 9.02 | 8.94 | 8.99 | 8.97 | 8.97 | 8.98 | 8.98 | 8.98 | 8.98 | 8.98 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 626.6 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 143 | |||||||||
| Terminal Value | 2,385 | |||||||||
| Present Terminal Value | 1,552 | |||||||||
| Enterprise Value | 2,178 | |||||||||
| Net Debt | 426 | |||||||||
| Equity Value | 1,752 | |||||||||
| Diluted Shares Outstanding, MM | 17 | |||||||||
| Equity Value Per Share | 100.96 |
What You Will Receive
- Pre-Filled Financial Model: OSI Systems, Inc.’s actual data allows for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
- Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.
Key Features
- Comprehensive Historical Data: OSI Systems, Inc.’s (OSIS) past financial statements and detailed projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
- Real-Time Valuation: Instantly view OSI Systems, Inc.’s (OSIS) intrinsic value as it updates live.
- Intuitive Visualizations: Engaging dashboard charts present valuation outcomes and essential metrics clearly.
- Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template containing OSI Systems, Inc. (OSIS) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see recalculated results, including OSI Systems, Inc.'s (OSIS) intrinsic value.
- Step 5: Use the outputs to make informed investment decisions or create reports.
Why Choose This Calculator for OSI Systems, Inc. (OSIS)?
- Comprehensive Tool: Features DCF, WACC, and financial ratio analyses all in one solution.
- Customizable Inputs: Modify yellow-highlighted cells to explore different scenarios.
- Detailed Insights: Automatically computes OSI Systems’ intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points.
- Professional Quality: Perfect for financial analysts, investors, and business consultants.
Who Should Use This Product?
- Investors: Evaluate OSI Systems, Inc. (OSIS) to make informed stock trading decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and validate financial forecasts.
- Startup Founders: Gain insights into the valuation practices of established companies like OSI Systems, Inc. (OSIS).
- Consultants: Provide comprehensive valuation analyses for your clients.
- Students and Educators: Utilize actual market data to learn and teach valuation strategies.
What the Template Contains
- Pre-Filled DCF Model: OSI Systems, Inc.’s (OSIS) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate OSI Systems, Inc.’s (OSIS) 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.