|
StrataSys Ltd. (SSYS) DCF Valoración
US | Technology | Computer Hardware | 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
Stratasys Ltd. (SSYS) Bundle
Como inversor o analista, la calculadora DCF de Stratasys Ltd. (SSYS) sirve como su herramienta esencial para una valoración precisa. Cargados con datos reales de Stratasys Ltd., puede ajustar los pronósticos y observar instantáneamente los efectos.
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 | 636.1 | 520.8 | 607.2 | 651.5 | 627.6 | 630.9 | 634.2 | 637.5 | 640.8 | 644.2 |
| Revenue Growth, % | 0 | -18.12 | 16.59 | 7.29 | -3.67 | 0.52306 | 0.52306 | 0.52306 | 0.52306 | 0.52306 |
| EBITDA | 39.2 | -20.3 | -23.1 | 2.6 | -35.6 | -8.6 | -8.6 | -8.7 | -8.7 | -8.8 |
| EBITDA, % | 6.17 | -3.89 | -3.8 | 0.40062 | -5.67 | -1.36 | -1.36 | -1.36 | -1.36 | -1.36 |
| Depreciation | 50.9 | 49.6 | 56.1 | 59.8 | 49.0 | 55.2 | 55.5 | 55.8 | 56.1 | 56.4 |
| Depreciation, % | 8.01 | 9.52 | 9.24 | 9.17 | 7.8 | 8.75 | 8.75 | 8.75 | 8.75 | 8.75 |
| EBIT | -11.7 | -69.8 | -79.2 | -57.2 | -84.6 | -63.8 | -64.1 | -64.4 | -64.8 | -65.1 |
| EBIT, % | -1.84 | -13.41 | -13.04 | -8.77 | -13.48 | -10.11 | -10.11 | -10.11 | -10.11 | -10.11 |
| Total Cash | 321.8 | 299.1 | 502.2 | 327.8 | 162.6 | 336.8 | 338.6 | 340.4 | 342.1 | 343.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 132.6 | 106.1 | 129.4 | 144.7 | 172.0 | 141.5 | 142.2 | 143.0 | 143.7 | 144.5 |
| Account Receivables, % | 20.84 | 20.37 | 21.31 | 22.22 | 27.41 | 22.43 | 22.43 | 22.43 | 22.43 | 22.43 |
| Inventories | 168.5 | 131.7 | 129.1 | 194.1 | 193.0 | 168.5 | 169.4 | 170.3 | 171.2 | 172.1 |
| Inventories, % | 26.49 | 25.28 | 21.27 | 29.79 | 30.75 | 26.72 | 26.72 | 26.72 | 26.72 | 26.72 |
| Accounts Payable | 35.8 | 17.0 | 52.0 | 72.9 | 46.8 | 45.5 | 45.8 | 46.0 | 46.3 | 46.5 |
| Accounts Payable, % | 5.63 | 3.26 | 8.56 | 11.19 | 7.45 | 7.22 | 7.22 | 7.22 | 7.22 | 7.22 |
| Capital Expenditure | -25.3 | -29.0 | -26.8 | -19.8 | -15.0 | -24.5 | -24.6 | -24.7 | -24.8 | -25.0 |
| Capital Expenditure, % | -3.98 | -5.57 | -4.41 | -3.03 | -2.39 | -3.88 | -3.88 | -3.88 | -3.88 | -3.88 |
| Tax Rate, % | -45.5 | -45.5 | -45.5 | -45.5 | -45.5 | -45.5 | -45.5 | -45.5 | -45.5 | -45.5 |
| EBITAT | -17.5 | -67.3 | -74.5 | -74.7 | -123.1 | -62.6 | -62.9 | -63.2 | -63.6 | -63.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -257.1 | -2.3 | -31.0 | -94.0 | -141.5 | 21.9 | -33.4 | -33.6 | -33.7 | -33.9 |
| WACC, % | 10.02 | 10.02 | 10.02 | 10.02 | 10.02 | 10.02 | 10.02 | 10.02 | 10.02 | 10.02 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -76.9 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -35 | |||||||||
| Terminal Value | -586 | |||||||||
| Present Terminal Value | -363 | |||||||||
| Enterprise Value | -440 | |||||||||
| Net Debt | -64 | |||||||||
| Equity Value | -376 | |||||||||
| Diluted Shares Outstanding, MM | 69 | |||||||||
| Equity Value Per Share | -5.48 |
What You Will Get
- Real Stratasys Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Stratasys Ltd.'s (SSYS) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- 🔍 Real-Life SSYS Financials: Pre-filled historical and projected data for Stratasys Ltd.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Stratasys’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Stratasys’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file for Stratasys Ltd. (SSYS).
- Step 2: Review Stratasys's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose Stratasys Ltd. (SSYS) Calculator?
- Accuracy: Utilizes real Stratasys financial data for precise calculations.
- Flexibility: Allows users to easily test and adjust inputs as needed.
- Time-Saving: Eliminate the need to create a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
- User-Friendly: Intuitive interface suitable for users with varying levels of financial expertise.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Stratasys Ltd. (SSYS) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Stratasys Ltd. (SSYS).
- Consultants: Deliver professional valuation insights on Stratasys Ltd. (SSYS) to clients quickly and accurately.
- Business Owners: Understand how innovative companies like Stratasys Ltd. (SSYS) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Stratasys Ltd. (SSYS).
What the Template Contains
- Pre-Filled DCF Model: Stratasys Ltd.’s (SSYS) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Stratasys Ltd.’s (SSYS) 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.