Globus Medical, Inc. (GMED) DCF Valuation

Globus Medical, Inc. (GMed) Valoración de DCF

US | Healthcare | Medical - Devices | NYSE
Globus Medical, Inc. (GMED) 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
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Globus Medical, Inc. (GMED) Bundle

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

TOTAL:

¡Simplifique la valoración de Globus Medical, Inc. (GMED) con esta calculadora DCF personalizable! Con Real Globus Medical, Inc. (GMED) finanzas y entradas de pronóstico ajustables, puede probar escenarios y descubrir el valor razonable de Globus Medical, Inc. (GMED) en minutos.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 785.4 789.0 958.1 1,022.8 1,568.5 1,890.0 2,277.4 2,744.3 3,306.8 3,984.7
Revenue Growth, % 0 0.46781 21.43 6.76 53.34 20.5 20.5 20.5 20.5 20.5
EBITDA 242.7 178.3 250.3 304.5 310.1 488.3 588.3 708.9 854.3 1,029.4
EBITDA, % 30.9 22.6 26.12 29.77 19.77 25.83 25.83 25.83 25.83 25.83
Depreciation 52.7 62.9 69.9 68.3 144.7 143.2 172.5 207.9 250.5 301.8
Depreciation, % 6.71 7.97 7.29 6.67 9.23 7.58 7.58 7.58 7.58 7.58
EBIT 189.9 115.5 180.4 236.3 165.4 345.1 415.8 501.1 603.8 727.5
EBIT, % 24.19 14.63 18.83 23.1 10.54 18.26 18.26 18.26 18.26 18.26
Total Cash 311.5 426.7 443.4 446.1 517.8 818.9 986.8 1,189.1 1,432.8 1,726.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 162.4 148.1 165.7 217.3 504.9
Account Receivables, % 20.68 18.77 17.29 21.25 32.19
Inventories 196.3 229.2 237.0 299.0 848.1 612.7 738.2 889.6 1,071.9 1,291.7
Inventories, % 25 29.04 24.74 29.23 54.07 32.42 32.42 32.42 32.42 32.42
Accounts Payable 24.6 18.2 22.0 36.1 56.7 56.2 67.8 81.6 98.4 118.5
Accounts Payable, % 3.13 2.31 2.29 3.53 3.61 2.98 2.98 2.98 2.98 2.98
Capital Expenditure -70.8 -63.7 -56.9 -74.0 -78.3 -133.2 -160.5 -193.4 -233.1 -280.9
Capital Expenditure, % -9.01 -8.07 -5.94 -7.24 -4.99 -7.05 -7.05 -7.05 -7.05 -7.05
Tax Rate, % 25.71 25.71 25.71 25.71 25.71 25.71 25.71 25.71 25.71 25.71
EBITAT 155.2 93.8 149.2 184.9 122.9 274.8 331.2 399.0 480.8 579.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -196.9 68.1 140.5 79.6 -626.8 608.2 143.7 173.2 208.7 251.4
WACC, % 9.64 9.64 9.64 9.63 9.62 9.64 9.64 9.64 9.64 9.64
PV UFCF
SUM PV UFCF 1,108.9
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 261
Terminal Value 4,639
Present Terminal Value 2,929
Enterprise Value 4,038
Net Debt 53
Equity Value 3,984
Diluted Shares Outstanding, MM 115
Equity Value Per Share 34.76

What You Will Get

  • Real GMED 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 in real-time.
  • Scenario Analysis: Explore various scenarios to assess Globus Medical's future performance.
  • User-Friendly Design: Tailored for professionals while remaining approachable for newcomers.

Key Features

  • Customizable Forecast Inputs: Adjust vital metrics such as revenue growth, EBITDA %, and capital expenditures.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional outputs.
  • High-Precision Accuracy: Leverages Globus Medical's actual financial data for credible valuation results.
  • Effortless Scenario Analysis: Evaluate various assumptions and compare results with ease.
  • Efficiency Booster: Remove the necessity of constructing intricate valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file for Globus Medical, Inc. (GMED).
  2. Step 2: Review the pre-filled financial data and forecasts for Globus Medical.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose This Calculator for Globus Medical, Inc. (GMED)?

  • Accurate Data: Up-to-date Globus Medical financials provide trustworthy valuation outcomes.
  • Customizable: Tailor essential inputs like growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Ready-made calculations save you from having to build from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the medical device sector.
  • User-Friendly: Simple design and clear instructions ensure accessibility for all users.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for investment analysis in Globus Medical, Inc. (GMED).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients regarding Globus Medical, Inc. (GMED).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Healthcare Industry Analysts: Gain insights into how medical device companies like Globus Medical, Inc. (GMED) are valued in the market.

What the Template Contains

  • Pre-Filled Data: Contains Globus Medical’s historical financials and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model with automated calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on user-defined inputs.
  • Key Financial Ratios: Evaluate Globus Medical’s profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily adjust revenue growth, profit margins, and tax rates.
  • Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.

No products were found matching.