|
Valuación de DCF de Venus Concept Inc. (Vero) |
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
Venus Concept Inc. (VERO) Bundle
¡Obtenga información sobre su análisis de valoración de Venus Concept Inc. (Vero) con nuestra sofisticada calculadora DCF! Equipado con datos reales (Vero), esta plantilla de Excel le permite ajustar los pronósticos y supuestos para determinar con precisión el valor intrínseco de Venus Concept Inc.
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 | 78.0 | 105.6 | 99.5 | 76.4 | 64.8 | 63.4 | 62.0 | 60.7 | 59.3 | 58.0 |
| Revenue Growth, % | 0 | 35.39 | -5.8 | -23.26 | -15.09 | -2.19 | -2.19 | -2.19 | -2.19 | -2.19 |
| EBITDA | -68.5 | -13.0 | -35.3 | -26.1 | -27.2 | -26.9 | -26.3 | -25.7 | -25.1 | -24.6 |
| EBITDA, % | -87.79 | -12.34 | -35.46 | -34.2 | -41.93 | -42.35 | -42.35 | -42.35 | -42.35 | -42.35 |
| Depreciation | 4.8 | 4.9 | 4.5 | 4.1 | .0 | 2.6 | 2.6 | 2.5 | 2.4 | 2.4 |
| Depreciation, % | 6.16 | 4.6 | 4.49 | 5.39 | 0 | 4.13 | 4.13 | 4.13 | 4.13 | 4.13 |
| EBIT | -73.3 | -17.9 | -39.7 | -30.2 | -27.2 | -29.5 | -28.8 | -28.2 | -27.6 | -27.0 |
| EBIT, % | -93.95 | -16.94 | -39.95 | -39.59 | -41.93 | -46.47 | -46.47 | -46.47 | -46.47 | -46.47 |
| Total Cash | 34.3 | 30.9 | 11.6 | 5.4 | 4.3 | 12.5 | 12.2 | 11.9 | 11.7 | 11.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 56.4 | 46.9 | 37.3 | 30.6 | 18.7 | 28.3 | 27.7 | 27.1 | 26.5 | 25.9 |
| Account Receivables, % | 72.23 | 44.42 | 37.45 | 40.04 | 28.88 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 |
| Inventories | 17.8 | 20.5 | 23.9 | 28.7 | 17.6 | 16.6 | 16.2 | 15.9 | 15.5 | 15.2 |
| Inventories, % | 22.76 | 19.45 | 24.03 | 37.56 | 27.09 | 26.18 | 26.18 | 26.18 | 26.18 | 26.18 |
| Accounts Payable | 6.3 | 8.4 | 8.0 | 9.0 | 6.5 | 5.8 | 5.7 | 5.6 | 5.5 | 5.3 |
| Accounts Payable, % | 8.1 | 7.97 | 8.07 | 11.84 | 10 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 |
| Capital Expenditure | -.3 | -.5 | -.3 | -.1 | -.1 | -.2 | -.2 | -.2 | -.2 | -.2 |
| Capital Expenditure, % | -0.37301 | -0.48475 | -0.3377 | -0.15192 | -0.18972 | -0.30742 | -0.30742 | -0.30742 | -0.30742 | -0.30742 |
| Tax Rate, % | 100.05 | 100.05 | 100.05 | 100.05 | 100.05 | 100.05 | 100.05 | 100.05 | 100.05 | 100.05 |
| EBITAT | -74.4 | -17.3 | -39.1 | -30.3 | .0 | -23.3 | -22.8 | -22.3 | -21.8 | -21.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -137.6 | -4.3 | -29.1 | -23.4 | 20.3 | -30.1 | -19.6 | -19.1 | -18.7 | -18.3 |
| WACC, % | 15.04 | 14.63 | 14.82 | 15.04 | 1.78 | 12.26 | 12.26 | 12.26 | 12.26 | 12.26 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -77.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -19 | |||||||||
| Terminal Value | -182 | |||||||||
| Present Terminal Value | -102 | |||||||||
| Enterprise Value | -180 | |||||||||
| Net Debt | 30 | |||||||||
| Equity Value | -211 | |||||||||
| Diluted Shares Outstanding, MM | 4 | |||||||||
| Equity Value Per Share | -52.86 |
What You Will Get
- Real Venus Concept Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Venus Concept Inc. (VERO).
- Full Customization: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to evaluate the effects of changes on Venus Concept’s fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections.
- Time-Saving and Accurate: Avoid starting from scratch while ensuring precision and adaptability.
Key Features
- 🔍 Real-Life VERO Financials: Pre-filled historical and projected data for Venus Concept Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Venus Concept’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Venus Concept’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Venus Concept Inc.'s (VERO) preloaded data.
- 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
- 3. See Results Immediately: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation results.
- 5. Present with Assurance: Deliver professional valuation insights to back your decisions.
Why Choose This Calculator for Venus Concept Inc. (VERO)?
- Accurate Data: Utilize real financials from Venus Concept Inc. for trustworthy valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the field.
- User-Friendly: A straightforward design and guided instructions ensure ease of use for everyone.
Who Should Use This Product?
- Investors: Evaluate Venus Concept Inc.’s (VERO) market position before making investment decisions.
- CFOs and Financial Analysts: Optimize financial assessments and validate future forecasts for Venus Concept Inc. (VERO).
- Startup Founders: Gain insights into how established companies like Venus Concept Inc. (VERO) are appraised.
- Consultants: Create detailed valuation reports for clients involving Venus Concept Inc. (VERO).
- Students and Educators: Utilize current data to learn and teach valuation methodologies related to Venus Concept Inc. (VERO).
What the Template Contains
- Pre-Filled DCF Model: Venus Concept Inc.'s (VERO) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to Venus Concept Inc. (VERO).
- Financial Ratios: Assess Venus Concept Inc.'s (VERO) profitability, leverage, and efficiency.
- Editable Inputs: Modify assumptions such as growth, margins, and CAPEX to suit your scenarios for Venus Concept Inc. (VERO).
- Financial Statements: Annual and quarterly reports for Venus Concept Inc. (VERO) to support thorough analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results for Venus Concept Inc. (VERO).
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.