|
Vincerx Pharma, Inc. (VINC) Valoración de DCF
US | Healthcare | Biotechnology | 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
Vincerx Pharma, Inc. (VINC) Bundle
¡Simplifique la valoración de Vincerx Pharma, Inc. (VINC) con esta calculadora DCF personalizable! Con el Real Vincerx Pharma, Inc. (VINC) Financials y las entradas de pronóstico ajustables, puede probar escenarios y descubrir el valor razonable de Vincerx Pharma, Inc. (VINC) 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 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Revenue Growth, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA | .0 | -10.7 | -62.7 | -68.7 | -42.6 | .0 | .0 | .0 | .0 | .0 |
EBITDA, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Depreciation | .1 | 5.7 | .3 | .9 | .1 | .0 | .0 | .0 | .0 | .0 |
Depreciation, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
EBIT | .0 | -16.4 | -63.0 | -69.6 | -42.7 | .0 | .0 | .0 | .0 | .0 |
EBIT, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Total Cash | .7 | 61.8 | 111.5 | 52.5 | 12.8 | .0 | .0 | .0 | .0 | .0 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | .0 | .0 | .0 | 1.4 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Inventories | .0 | .0 | .0 | -1.2 | .0 | .0 | .0 | .0 | .0 | .0 |
Inventories, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Accounts Payable | .0 | .5 | 2.0 | 4.1 | 2.5 | .0 | .0 | .0 | .0 | .0 |
Accounts Payable, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Capital Expenditure | .0 | .0 | -5.3 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Capital Expenditure, % | 100 | 100 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 0 |
Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITAT | .0 | -16.4 | -25.0 | -60.9 | -42.7 | .0 | .0 | .0 | .0 | .0 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | .0 | -10.3 | -28.4 | -58.0 | -44.0 | -2.5 | .0 | .0 | .0 | .0 |
WACC, % | 8.17 | 8.17 | 7.16 | 7.96 | 8.17 | 7.93 | 7.93 | 7.93 | 7.93 | 7.93 |
PV UFCF | ||||||||||
SUM PV UFCF | -2.3 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 0 | |||||||||
Terminal Value | 0 | |||||||||
Present Terminal Value | 0 | |||||||||
Enterprise Value | -2 | |||||||||
Net Debt | -10 | |||||||||
Equity Value | 8 | |||||||||
Diluted Shares Outstanding, MM | 21 | |||||||||
Equity Value Per Share | 0.37 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled real VINC financials.
- Accurate Data: Access to historical data and forward-looking estimates (highlighted in the yellow cells).
- Flexible Forecasting: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect Vincerx Pharma’s valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Centric Layout: Organized for clarity and ease of use, complete with step-by-step guidance.
Key Features
- 🔍 Real-Life VINC Financials: Pre-filled historical and projected data for Vincerx Pharma, Inc. (VINC).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Vincerx's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Vincerx'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 Vincerx Pharma, Inc. (VINC).
- Step 2: Review Vincerx Pharma’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 This Calculator for Vincerx Pharma, Inc. (VINC)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters to suit your specific analysis needs.
- Real-Time Feedback: Instantly observe changes in Vincerx Pharma’s valuation as you tweak inputs.
- Preloaded Data: Comes equipped with Vincerx Pharma’s actual financial metrics for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making educated choices.
Who Should Use This Product?
- Investors: Accurately assess Vincerx Pharma’s fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Vincerx Pharma (VINC).
- Consultants: Quickly tailor the template for valuation reports focused on Vincerx Pharma (VINC) for clients.
- Entrepreneurs: Acquire insights into financial modeling practices utilized by leading pharmaceutical companies.
- Educators: Employ it as a teaching resource to illustrate valuation methodologies applicable to the biotech sector.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations specific to Vincerx Pharma, Inc. (VINC).
- Real-World Data: Vincerx Pharma’s historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
- Financial Statements: Full annual and quarterly breakdowns for deeper insights into Vincerx Pharma's performance.
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage tailored to Vincerx Pharma, Inc. (VINC).
- Dashboard with Visual Outputs: Charts and tables for clear, actionable results related to Vincerx Pharma, Inc. (VINC).