|
Syncona Limited (Sync.L) Valation DCF
GB | Financial Services | Asset Management | LSE
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Syncona Limited (SYNC.L) Bundle
Que vous soyez un investisseur ou un analyste, cette calculatrice DCF Syncona Limited (SYNCL) est votre ressource incontournable pour une évaluation précise. Préchargé avec des données réelles de Syncona Limited, vous pouvez ajuster les prévisions et observer immédiatement les effets.
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 | -167.3 | 78.5 | 18.7 | -39.8 | 30.7 | 1.8 | .1 | .0 | .0 | .0 |
| Revenue Growth, % | 0 | -146.94 | -76.2 | -312.87 | -177.28 | -94.05 | -94.05 | -94.05 | -94.05 | -94.05 |
| EBITDA | -1.9 | .0 | -1.9 | .0 | 3.8 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 1.14 | 0 | -10.38 | 0 | 12.32 | 0.61686 | 0.61686 | 0.61686 | 0.61686 | 0.61686 |
| Depreciation | 190.9 | -57.9 | -13.1 | 51.4 | -4.4 | -1.3 | -.1 | .0 | .0 | .0 |
| Depreciation, % | -114.13 | -73.68 | -70.02 | -129.13 | -14.16 | -71.57 | -71.57 | -71.57 | -71.57 | -71.57 |
| EBIT | -192.9 | 57.9 | 11.1 | -51.4 | 8.1 | 1.3 | .1 | .0 | .0 | .0 |
| EBIT, % | 115.28 | 73.68 | 59.64 | 129.13 | 26.48 | 71.96 | 71.96 | 71.96 | 71.96 | 71.96 |
| Total Cash | .0 | .0 | .3 | .0 | .3 | .0 | .0 | .0 | .0 | .0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4.6 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | -2.75 | 0 | 0 | 0 | 0 | -0.55073 | -0.55073 | -0.55073 | -0.55073 | -0.55073 |
| Inventories | -4.5 | -10.4 | -9.7 | -10.1 | .0 | -.1 | .0 | .0 | .0 | .0 |
| Inventories, % | 2.7 | -13.3 | -51.96 | 25.32 | 0 | -7.45 | -7.45 | -7.45 | -7.45 | -7.45 |
| Accounts Payable | 5.4 | 5.8 | 5.7 | 6.5 | .0 | .1 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | -3.22 | 7.35 | 30.48 | -16.24 | 0 | 3.68 | 3.68 | 3.68 | 3.68 | 3.68 |
| Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -192.9 | 57.9 | 11.1 | -51.4 | 8.1 | 1.3 | .1 | .0 | .0 | .0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 3.4 | 10.9 | -2.8 | 1.1 | -12.7 | .2 | -.2 | .0 | .0 | .0 |
| WACC, % | 5.44 | 5.44 | 5.44 | 5.44 | 5.44 | 5.44 | 5.44 | 5.44 | 5.44 | 5.44 |
| PV UFCF | ||||||||||
| SUM PV UFCF | .0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 0 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | 0 | |||||||||
| Net Debt | 0 | |||||||||
| Equity Value | 0 | |||||||||
| Diluted Shares Outstanding, MM | 667 | |||||||||
| Equity Value Per Share | 0.04 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator complete with pre-populated Syncona Limited (SYNCL) financial data.
- Current Data Insights: Access to historical performance data and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust key assumptions such as revenue growth, EBITDA percentage, and WACC.
- Instant Calculations: Effortlessly observe how your inputs influence the valuation of Syncona Limited (SYNCL).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for straightforward navigation and user-friendliness, complete with step-by-step guidance.
Key Features
- Real-Life SYNCL Data: Pre-loaded with Syncona Limited's historical financial data and future projections.
- Fully Customizable Inputs: Tailor revenue growth, profit margins, WACC, tax rates, and capital expenditures to your preferences.
- Dynamic Valuation Model: Automatically refreshes Net Present Value (NPV) and intrinsic value based on your entered data.
- Scenario Testing: Develop various forecast scenarios to evaluate different valuation possibilities.
- User-Friendly Design: Intuitive and organized, suitable for both professionals and novices.
How It Works
- Step 1: Download the Excel file for Syncona Limited (SYNCL).
- Step 2: Review the pre-filled financial data and forecasts specific to Syncona.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify assumptions.
- Step 5: Evaluate the outputs and apply the findings to your investment strategies.
Why Select This Calculator for Syncona Limited (SYNCL)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses for a holistic view.
- Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Syncona's intrinsic value and Net Present Value.
- Preloaded Information: Access historical and projected data for reliable analysis.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants.
Who Can Benefit from This Product?
- Finance Students: Master valuation techniques and utilize real data for hands-on learning.
- Researchers: Integrate advanced financial models into your academic work or studies.
- Investors: Validate your hypotheses and evaluate valuation results for Syncona Limited (SYNCL) stock.
- Financial Analysts: Enhance your efficiency with a ready-to-use, adaptable DCF model.
- Entrepreneurs: Discover how major public companies like Syncona Limited (SYNCL) undergo financial analysis.
Overview of the Template Components
- Historical Data: Contains past financial figures and baseline forecasts for Syncona Limited (SYNCL).
- DCF and Levered DCF Models: Comprehensive templates for calculating the intrinsic value of Syncona Limited (SYNCL).
- WACC Sheet: Pre-constructed calculations for the Weighted Average Cost of Capital for Syncona Limited (SYNCL).
- Editable Inputs: Adjust essential drivers such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: An in-depth analysis of the financial performance of Syncona Limited (SYNCL).
- Interactive Dashboard: Dynamic visualizations of valuation results and future projections.
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.