Verastem, Inc. (VSTM) DCF Valuation

VERASTEM, Inc. (VSTM) DCF Valoración

US | Healthcare | Biotechnology | NASDAQ
Verastem, Inc. (VSTM) 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

Verastem, Inc. (VSTM) Bundle

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

TOTAL:

¡Mejore sus estrategias de inversión con la calculadora DCF de Verastem, Inc. (VSTM)! Utilice los datos financieros reales de Verastem, ajuste las predicciones y gastos de crecimiento, y observe instantáneamente cómo estas modificaciones afectan el valor intrínseco de Verastem, Inc. (VSTM).


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 17.5 88.5 2.1 2.6 .0 .0 .0 .0 .0 .0
Revenue Growth, % 0 407.08 -97.68 26.45 -100 -17.81 -17.81 -17.81 -17.81 -17.81
EBITDA -126.6 -50.4 -61.0 -71.6 -83.2 .0 .0 .0 .0 .0
EBITDA, % -725.27 -56.95 -2972.33 -2756.43 100 -51.39 -51.39 -51.39 -51.39 -51.39
Depreciation 2.0 1.3 .2 .1 .1 .0 .0 .0 .0 .0
Depreciation, % 11.45 1.5 10.03 4.55 100 25.5 25.5 25.5 25.5 25.5
EBIT -128.6 -51.7 -61.2 -71.7 -83.2 .0 .0 .0 .0 .0
EBIT, % -736.72 -58.45 -2982.37 -2760.98 100 -51.69 -51.69 -51.69 -51.69 -51.69
Total Cash 75.5 141.2 100.3 87.9 137.1 .0 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2.5 .2 .5 .0 .0
Account Receivables, % 14.46 0.27001 25.13 1.19 100
Inventories 3.1 .0 -100.8 .0 .0 .0 .0 .0 .0 .0
Inventories, % 17.74 0 -4908.52 0 100 3.55 3.55 3.55 3.55 3.55
Accounts Payable 9.7 1.9 2.3 4.9 7.2 .0 .0 .0 .0 .0
Accounts Payable, % 55.31 2.12 112.13 188.79 100 71.49 71.49 71.49 71.49 71.49
Capital Expenditure .0 .0 -.2 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % -0.04010082 -0.0372814 -9.55 0 100 -1.92 -1.92 -1.92 -1.92 -1.92
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -145.8 -51.9 -69.7 -71.7 -83.2 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -139.8 -53.0 31.2 -169.3 -80.8 -7.2 .0 .0 .0 .0
WACC, % 6.93 6.93 6.93 6.93 6.93 6.93 6.93 6.93 6.93 6.93
PV UFCF
SUM PV UFCF -6.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value -7
Net Debt -36
Equity Value 30
Diluted Shares Outstanding, MM 22
Equity Value Per Share 1.34

What You Will Get

  • Real VSTM Financial Data: Pre-filled with Verastem’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Verastem’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Real-Life VSTM Data: Pre-filled with Verastem’s historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • Step 1: Download the prebuilt Excel template with Verastem's data included.
  • Step 2: Explore the pre-filled sheets and understand the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Verastem's intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator for Verastem, Inc. (VSTM)?

  • Accuracy: Utilizes real Verastem financial data to ensure precision.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Investors: Accurately estimate Verastem, Inc.'s (VSTM) fair value before making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to Verastem, Inc. (VSTM).
  • Consultants: Quickly adapt the template for valuation reports specific to Verastem, Inc. (VSTM) for clients.
  • Entrepreneurs: Gain insights into financial modeling practices employed by companies like Verastem, Inc. (VSTM).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to Verastem, Inc. (VSTM).

What the Template Contains

  • Historical Data: Includes Verastem, Inc.'s (VSTM) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Verastem, Inc.'s (VSTM) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Verastem, Inc.'s (VSTM) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.