Doximity, Inc. (DOCS) DCF Valuation

Doximity, Inc. (DOCS) Valoración de DCF

US | Healthcare | Medical - Healthcare Information Services | NYSE
Doximity, Inc. (DOCS) DCF Valuation

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

Compatible con MAC / PC, completamente desbloqueado

No Se Necesita Experiencia; Fáciles De Seguir

Doximity, Inc. (DOCS) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL: $121 $71

¡Descubra el verdadero potencial de Doximity, Inc. (DOCS) con nuestra calculadora DCF avanzada! Ajuste los supuestos esenciales, explore varios escenarios y examine cómo los diferentes cambios influyen en la valoración de Doximity, Inc. (DOC), todo dentro de una plantilla de Excel conveniente.


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 116.4 206.9 343.5 419.1 475.4 688.4 996.9 1,443.6 2,090.5 3,027.3
Revenue Growth, % 0.00 77.76 66.05 21.98 13.45 44.81 44.81 44.81 44.81 44.81
EBITDA 26.4 63.9 113.5 125.1 182.1 213.1 308.6 446.9 647.2 937.2
EBITDA, % 22.69 30.89 33.05 29.86 38.30 30.96 30.96 30.96 30.96 30.96
Depreciation 2.9 6.1 6.2 12.3 10.3 17.0 24.6 35.7 51.6 74.8
Depreciation, % 2.49 2.97 1.80 2.94 2.16 2.47 2.47 2.47 2.47 2.47
EBIT 23.5 57.8 107.3 112.8 171.8 196.1 284.0 411.3 595.6 862.5
EBIT, % 20.20 27.92 31.24 26.92 36.14 28.49 28.49 28.49 28.49 28.49
Total Cash 86.4 142.5 798.1 841.0 762.9 0.0 0.0 0.0 0.0 0.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 26.2 50.3 81.1 107.0 101.3
Account Receivables, % 22.48 24.32 23.60 25.55 21.31
Inventories 3.4 5.9 .0 5.1 .0 9.6 14.0 20.2 29.3 42.4
Inventories, % 2.93 2.83 0.00 1.22 0.00 1.40 1.40 1.40 1.40 1.40
Accounts Payable 1.4 1.5 .5 1.3 2.3 3.9 5.7 8.2 11.9 17.3
Accounts Payable, % 1.22 0.73 0.13 0.30 0.47 0.57 0.57 0.57 0.57 0.57
Capital Expenditure -4.2 -4.6 -5.7 -6.2 -5.8 -14.1 -20.4 -29.6 -42.9 -62.1
Capital Expenditure, % -3.65 -2.23 -1.66 -1.48 -1.22 -2.05 -2.05 -2.05 -2.05 -2.05
Tax Rate, % -26.38 13.15 -35.79 15.25 20.31 -2.69 -2.69 -2.69 -2.69 -2.69
EBITAT 29.7 50.2 145.7 95.6 136.9 201.4 291.6 422.3 611.6 885.7
Depreciation 2.9 6.1 6.2 12.3 10.3 17.0 24.6 35.7 51.6 74.8
Changes in Account Receivables -60.1 -72.4 -104.7 -151.7 -219.7
Changes in Inventories -9.6 -4.4 -6.2 -9.1 -13.1
Changes in Accounts Payable 1.6 1.8 2.5 3.7 5.4
Capital Expenditure -4.2 -4.6 -5.7 -6.2 -5.8 -14.1 -20.4 -29.6 -42.9 -62.1
UFCF .2 25.2 120.3 71.4 153.2 136.2 220.9 320.0 463.3 671.0
WACC, % 10.54 10.54 10.54 10.54 10.54 10.54 10.54 10.54 10.54 10.54
PV UFCF 123.2 180.8 236.9 310.3 406.5
SUM PV UFCF 1,257.7
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 697.8
Terminal Value 10,670.3
Present Terminal Value 6,465.2
Enterprise Value 7,722.9
Net Debt -82.0
Equity Value 7,804.9
Diluted Shares Outstanding, MM 206.0
Equity Value Per Share 37.89

What You Will Get

  • Real DOCS Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Doximity’s future performance.
  • User-Friendly Design: Crafted for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Doximity, Inc. (DOCS).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to Doximity.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Doximity's financial outlook.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Doximity, Inc. (DOCS).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for quick and effective analysis.

How It Works

  • Download: Obtain the pre-configured Excel file containing Doximity, Inc.'s (DOCS) financial data.
  • Customize: Modify projections such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare the results.
  • Make Decisions: Leverage the valuation insights to inform your investment approach.

Why Choose Doximity, Inc. (DOCS)?

  • Streamlined Processes: Quickly access essential tools without the hassle of setup.
  • Enhanced Precision: Utilize verified data and methodologies to minimize valuation discrepancies.
  • Completely Adaptable: Modify the platform to suit your unique requirements and forecasts.
  • User-Friendly Interface: Intuitive visualizations and outputs facilitate easy comprehension of results.
  • Endorsed by Professionals: Crafted for experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Investors: Accurately assess Doximity's fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to Doximity (DOCS).
  • Consultants: Easily modify the template for valuation reports tailored to clients interested in Doximity (DOCS).
  • Entrepreneurs: Acquire knowledge of financial modeling practices employed by leading companies like Doximity (DOCS).
  • Educators: Implement it as a teaching resource to illustrate valuation techniques using Doximity (DOCS) as a case study.

What the Template Contains

  • Pre-Filled Data: Features Doximity’s historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Evaluate Doximity’s profitability, efficiency, and leverage.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visuals and tables summarizing key valuation 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.

No products were found matching.