Zimmer Biomet Holdings, Inc. (ZBH) DCF Valuation

Valoración de DCF de Zimmer Biomet Holdings, Inc. (ZBH)

US | Healthcare | Medical - Devices | NYSE
Zimmer Biomet Holdings, Inc. (ZBH) 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

Zimmer Biomet Holdings, Inc. (ZBH) Bundle

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

TOTAL:

Si es un inversor o analista, esta calculadora DCF [ZBH] es la herramienta perfecta para una valoración precisa. Equipado con datos reales de Zimmer Biomet Holdings, Inc., puede ajustar previsos e inmediatamente observar 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 7,982.2 7,024.5 6,827.3 6,939.9 7,394.2 7,272.0 7,151.8 7,033.7 6,917.4 6,803.1
Revenue Growth, % 0 -12 -2.81 1.65 6.55 -1.65 -1.65 -1.65 -1.65 -1.65
EBITDA 2,395.0 969.7 2,160.1 2,212.6 2,214.3 1,996.6 1,963.6 1,931.1 1,899.2 1,867.8
EBITDA, % 30 13.8 31.64 31.88 29.95 27.46 27.46 27.46 27.46 27.46
Depreciation 1,006.1 1,032.7 937.7 926.4 951.7 978.2 962.1 946.2 930.5 915.2
Depreciation, % 12.6 14.7 13.73 13.35 12.87 13.45 13.45 13.45 13.45 13.45
EBIT 1,388.9 -63.0 1,222.4 1,286.2 1,262.6 1,018.3 1,001.5 984.9 968.7 952.7
EBIT, % 17.4 -0.89686 17.9 18.53 17.08 14 14 14 14 14
Total Cash 617.9 802.1 378.1 375.7 415.8 519.7 511.1 502.7 494.4 486.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,363.9 1,452.7 1,259.6 1,381.5 1,442.4
Account Receivables, % 17.09 20.68 18.45 19.91 19.51
Inventories 2,385.0 2,450.7 2,148.0 2,147.2 2,385.2 2,318.7 2,280.4 2,242.7 2,205.6 2,169.2
Inventories, % 29.88 34.89 31.46 30.94 32.26 31.89 31.89 31.89 31.89 31.89
Accounts Payable 400.9 330.0 306.5 354.1 410.6 361.6 355.7 349.8 344.0 338.3
Accounts Payable, % 5.02 4.7 4.49 5.1 5.55 4.97 4.97 4.97 4.97 4.97
Capital Expenditure -404.7 -117.9 -152.0 -187.9 -602.8 -288.5 -283.7 -279.0 -274.4 -269.9
Capital Expenditure, % -5.07 -1.68 -2.23 -2.71 -8.15 -3.97 -3.97 -3.97 -3.97 -3.97
Tax Rate, % 4.06 4.06 4.06 4.06 4.06 4.06 4.06 4.06 4.06 4.06
EBITAT 1,735.1 -31.5 983.8 737.6 1,211.4 781.8 768.8 756.1 743.6 731.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,011.5 657.9 2,241.8 1,402.6 1,317.9 1,540.6 1,502.5 1,477.7 1,453.3 1,429.3
WACC, % 8.25 7.78 8.07 7.85 8.21 8.03 8.03 8.03 8.03 8.03
PV UFCF
SUM PV UFCF 5,923.4
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 1,486
Terminal Value 36,849
Present Terminal Value 25,040
Enterprise Value 30,963
Net Debt 5,579
Equity Value 25,384
Diluted Shares Outstanding, MM 210
Equity Value Per Share 121.05

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator with pre-filled real ZBH financials.
  • Real-World Data: Historical data and forward-looking estimates (as shown in the yellow cells).
  • Forecast Flexibility: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Zimmer Biomet's valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, accompanied by step-by-step instructions.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Zimmer Biomet Holdings, Inc. (ZBH).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
  • Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Zimmer Biomet Holdings, Inc. (ZBH).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.

How It Works

  • Step 1: Download the prebuilt Excel template containing Zimmer Biomet's data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view the updated results, including Zimmer Biomet's intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create reports.

Why Choose This Calculator for Zimmer Biomet Holdings, Inc. (ZBH)?

  • Designed for Industry Experts: A sophisticated tool tailored for healthcare analysts, financial officers, and consultants.
  • Accurate Financial Data: Zimmer Biomet’s historical and projected financials are preloaded for precise analysis.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth experience throughout the calculation process.

Who Should Use This Product?

  • Investors: Accurately assess Zimmer Biomet's fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to ZBH.
  • Consultants: Easily customize the template for valuation reports tailored to clients interested in Zimmer Biomet.
  • Entrepreneurs: Acquire insights into financial modeling techniques employed by leading healthcare companies.
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies in finance courses.

What the Template Contains

  • Historical Data: Includes Zimmer Biomet's past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Zimmer Biomet's 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 Zimmer Biomet's financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.