|
Xometry, Inc. (XMTR) DCF -Bewertung
US | Industrials | Industrial - Machinery | 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
Xometry, Inc. (XMTR) Bundle
Der DCF -Taschenrechner von Xometry, Inc. (XMTR), der für die Genauigkeit entwickelt wurde, ermöglicht es Ihnen, die Bewertung der Xometrie mit tatsächlichen Finanzdaten zu bewerten und alle Schlüsselparameter für erweiterte 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 | 141.4 | 218.3 | 381.1 | 463.4 | 545.5 | 775.0 | 1,101.0 | 1,564.2 | 2,222.2 | 3,156.9 |
| Revenue Growth, % | 0 | 54.4 | 74.53 | 21.61 | 17.72 | 42.07 | 42.07 | 42.07 | 42.07 | 42.07 |
| EBITDA | -25.8 | -55.9 | -59.5 | -52.3 | -32.7 | -119.0 | -169.0 | -240.1 | -341.1 | -484.6 |
| EBITDA, % | -18.27 | -25.59 | -15.62 | -11.29 | -5.99 | -15.35 | -15.35 | -15.35 | -15.35 | -15.35 |
| Depreciation | 4.2 | 4.7 | 15.1 | 10.7 | 13.0 | 21.3 | 30.2 | 43.0 | 61.0 | 86.7 |
| Depreciation, % | 2.95 | 2.13 | 3.95 | 2.32 | 2.39 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 |
| EBIT | -30.0 | -60.5 | -74.6 | -63.0 | -45.7 | -140.3 | -199.3 | -283.1 | -402.1 | -571.3 |
| EBIT, % | -21.21 | -27.72 | -19.57 | -13.6 | -8.37 | -18.1 | -18.1 | -18.1 | -18.1 | -18.1 |
| Total Cash | 59.9 | 116.7 | 319.4 | 268.8 | 239.8 | 436.5 | 620.1 | 880.9 | 1,251.5 | 1,778.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 14.6 | 32.4 | 49.3 | 70.1 | 74.0 | 103.5 | 147.0 | 208.9 | 296.8 | 421.6 |
| Account Receivables, % | 10.31 | 14.85 | 12.93 | 15.13 | 13.56 | 13.36 | 13.36 | 13.36 | 13.36 | 13.36 |
| Inventories | 2.3 | 2.0 | 1.6 | 2.9 | 3.9 | 6.7 | 9.5 | 13.5 | 19.1 | 27.2 |
| Inventories, % | 1.62 | 0.93113 | 0.41228 | 0.62256 | 0.71765 | 0.86118 | 0.86118 | 0.86118 | 0.86118 | 0.86118 |
| Accounts Payable | 5.6 | 12.7 | 12.4 | 24.7 | 35.0 | 38.5 | 54.7 | 77.7 | 110.4 | 156.8 |
| Accounts Payable, % | 3.99 | 5.82 | 3.26 | 5.33 | 6.42 | 4.97 | 4.97 | 4.97 | 4.97 | 4.97 |
| Capital Expenditure | -4.2 | -6.3 | -13.7 | -18.5 | -18.1 | -25.9 | -36.8 | -52.3 | -74.3 | -105.6 |
| Capital Expenditure, % | -2.96 | -2.87 | -3.58 | -3.99 | -3.32 | -3.34 | -3.34 | -3.34 | -3.34 | -3.34 |
| Tax Rate, % | 0.0456132 | 0.0456132 | 0.0456132 | 0.0456132 | 0.0456132 | 0.0456132 | 0.0456132 | 0.0456132 | 0.0456132 | 0.0456132 |
| EBITAT | -30.3 | -58.6 | -74.6 | -62.7 | -45.7 | -139.2 | -197.7 | -280.9 | -399.1 | -567.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -41.5 | -70.7 | -89.9 | -80.3 | -45.3 | -172.7 | -234.5 | -333.1 | -473.3 | -672.3 |
| WACC, % | 6.55 | 6.53 | 6.55 | 6.54 | 6.55 | 6.54 | 6.54 | 6.54 | 6.54 | 6.54 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,501.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -686 | |||||||||
| Terminal Value | -15,096 | |||||||||
| Present Terminal Value | -10,996 | |||||||||
| Enterprise Value | -12,497 | |||||||||
| Net Debt | 273 | |||||||||
| Equity Value | -12,770 | |||||||||
| Diluted Shares Outstanding, MM | 49 | |||||||||
| Equity Value Per Share | -260.17 |
What You Will Get
- Editable Forecast Inputs: Seamlessly adjust assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Xometry’s financial data pre-loaded to accelerate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, verifying strategies, and enhancing efficiency.
Key Features
- Accurate Xometry Financials: Gain access to reliable pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells for key metrics like WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries for clear visualization of your valuation findings.
- Designed for All Users: A straightforward, intuitive layout tailored for investors, CFOs, and consultants.
How It Works
- Download: Obtain the pre-formatted Excel file featuring Xometry, Inc.'s (XMTR) 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 instantly analyze different outcomes.
- Make Decisions: Leverage the valuation insights to inform your investment approach.
Why Choose This Calculator?
- Designed for Experts: A sophisticated tool utilized by engineers, project managers, and financial analysts.
- Current Data: Xometry’s historical and projected financials preloaded for precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Comprehensive Outputs: Automatically calculates intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance helps you navigate the calculations seamlessly.
Who Should Use This Product?
- Investors: Assess Xometry's valuation before making stock transactions.
- CFOs and Financial Analysts: Enhance valuation workflows and evaluate forecasts.
- Startup Founders: Understand how leading public companies like Xometry are valued.
- Consultants: Provide expert valuation reports for clients seeking insights into Xometry.
- Students and Educators: Utilize real-time data to learn and teach valuation methodologies.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations for Xometry, Inc. (XMTR).
- Real-World Data: Xometry’s historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
- Financial Statements: Full annual and quarterly breakdowns for deeper insights into Xometry's performance.
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to Xometry, Inc. (XMTR).
- Dashboard with Visual Outputs: Charts and tables for clear, actionable results tailored to Xometry, Inc. (XMTR).
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.