|
CVRX, Inc. (CVRX) DCF Valoración
US | Healthcare | Medical - Devices | NASDAQ
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
CVRx, Inc. (CVRX) Bundle
¡Simplifique la valoración de CVRX, Inc. (CVRX) con esta calculadora DCF personalizable! Con Real CVRX, Inc. (CVRX) financieras y entradas de pronóstico ajustables, puede probar escenarios y descubrir el valor razonable de CVRX, Inc. (CVRX) en minutos.
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 | 6.1 | 13.0 | 22.5 | 39.3 | 51.3 | 86.9 | 147.3 | 249.5 | 422.8 | 716.4 |
| Revenue Growth, % | 0 | 115.36 | 72.36 | 74.89 | 30.53 | 69.44 | 69.44 | 69.44 | 69.44 | 69.44 |
| EBITDA | -11.5 | -40.6 | -40.7 | -38.7 | -54.9 | -86.7 | -146.8 | -248.8 | -421.6 | -714.4 |
| EBITDA, % | -189.64 | -311.45 | -181.33 | -98.56 | -107.02 | -99.71 | -99.71 | -99.71 | -99.71 | -99.71 |
| Depreciation | .1 | .2 | .4 | .5 | .6 | 1.2 | 2.0 | 3.4 | 5.8 | 9.9 |
| Depreciation, % | 1.24 | 1.29 | 1.83 | 1.33 | 1.21 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 |
| EBIT | -11.6 | -40.8 | -41.2 | -39.3 | -55.5 | -86.9 | -147.2 | -249.5 | -422.7 | -716.3 |
| EBIT, % | -190.88 | -312.73 | -183.16 | -99.89 | -108.23 | -99.98 | -99.98 | -99.98 | -99.98 | -99.98 |
| Total Cash | 59.1 | 142.1 | 106.2 | 90.6 | 105.9 | 86.9 | 147.3 | 249.5 | 422.8 | 716.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.3 | 2.6 | 5.5 | 7.6 | 9.3 | 17.8 | 30.2 | 51.2 | 86.7 | 147.0 |
| Account Receivables, % | 21.16 | 19.64 | 24.5 | 19.22 | 18.07 | 20.52 | 20.52 | 20.52 | 20.52 | 20.52 |
| Inventories | 3.3 | 3.9 | 7.0 | 11.0 | 12.1 | 29.1 | 49.3 | 83.6 | 141.7 | 240.0 |
| Inventories, % | 55.23 | 29.76 | 30.96 | 27.95 | 23.6 | 33.5 | 33.5 | 33.5 | 33.5 | 33.5 |
| Accounts Payable | .5 | .5 | 1.7 | 1.9 | 2.6 | 5.1 | 8.7 | 14.7 | 24.8 | 42.1 |
| Accounts Payable, % | 7.98 | 3.91 | 7.65 | 4.79 | 5.03 | 5.87 | 5.87 | 5.87 | 5.87 | 5.87 |
| Capital Expenditure | -.3 | -1.2 | -.7 | -.6 | -1.4 | -3.7 | -6.3 | -10.7 | -18.1 | -30.7 |
| Capital Expenditure, % | -5.14 | -9.07 | -3.05 | -1.5 | -2.65 | -4.28 | -4.28 | -4.28 | -4.28 | -4.28 |
| Tax Rate, % | -0.09180437 | -0.09180437 | -0.09180437 | -0.09180437 | -0.09180437 | -0.09180437 | -0.09180437 | -0.09180437 | -0.09180437 | -0.09180437 |
| EBITAT | -11.6 | -40.9 | -41.3 | -39.4 | -55.6 | -86.9 | -147.2 | -249.5 | -422.7 | -716.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -16.0 | -43.7 | -46.3 | -45.4 | -58.4 | -112.5 | -180.6 | -306.0 | -518.4 | -878.5 |
| WACC, % | 9.76 | 9.76 | 9.76 | 9.76 | 9.76 | 9.76 | 9.76 | 9.76 | 9.76 | 9.76 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,392.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -896 | |||||||||
| Terminal Value | -11,541 | |||||||||
| Present Terminal Value | -7,243 | |||||||||
| Enterprise Value | -8,635 | |||||||||
| Net Debt | -56 | |||||||||
| Equity Value | -8,580 | |||||||||
| Diluted Shares Outstanding, MM | 23 | |||||||||
| Equity Value Per Share | -379.69 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real CVRx financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Quickly observe the effect of your inputs on CVRx's valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for CVRx, Inc. (CVRX).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to CVRx, Inc. (CVRX).
- Customizable Forecast Assumptions: Alter growth projections, capital expenditures, and discount rates for CVRx, Inc. (CVRX).
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for CVRx, Inc. (CVRX).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of CVRx, Inc. (CVRX).
How It Works
- Download the Template: Gain immediate access to the Excel-based CVRx DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates CVRx’s intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the results to inform your investment or financial analysis.
Why Choose This Calculator for CVRx, Inc. (CVRX)?
- Designed for Industry Experts: A sophisticated tool tailored for analysts, CFOs, and healthcare consultants.
- Comprehensive Data: CVRx’s historical and projected financials preloaded for precise analysis.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Insightful Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance walks you through each stage of the process.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling CVRx, Inc. (CVRX) stock.
- Financial Analysts: Enhance valuation processes with ready-to-use financial models for CVRx, Inc. (CVRX).
- Consultants: Provide professional valuation insights on CVRx, Inc. (CVRX) to clients efficiently and accurately.
- Business Owners: Gain insights into how companies like CVRx, Inc. (CVRX) are valued to inform your own business strategies.
- Finance Students: Acquire valuation techniques using real-world data and scenarios related to CVRx, Inc. (CVRX).
What the Template Contains
- Pre-Filled DCF Model: CVRx, Inc.’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored for CVRx, Inc. (CVRX).
- Financial Ratios: Evaluate CVRx, Inc.’s profitability, leverage, and efficiency metrics.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios for CVRx, Inc. (CVRX).
- Financial Statements: Annual and quarterly reports for CVRx, Inc. to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results specific to CVRx, Inc. (CVRX).
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.