AirSculpt Technologies, Inc. (AIRS) DCF Valuation

AirSculpt Technologies, Inc. (AIRS) DCF Valuation

US | Healthcare | Medical - Care Facilities | NASDAQ
AirSculpt Technologies, Inc. (AIRS) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

AirSculpt Technologies, Inc. (AIRS) Bundle

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

TOTAL:

Explore AirSculpt Technologies, Inc. (AIRS) financial outlook with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of AirSculpt Technologies, Inc. (AIRS) and inform your investment decisions.


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 41.2 62.8 133.3 168.8 195.9 291.4 433.3 644.5 958.5 1,425.5
Revenue Growth, % 0 52.21 112.4 26.61 16.07 48.72 48.72 48.72 48.72 48.72
EBITDA 5.6 15.7 23.0 3.5 19.7 39.7 59.0 87.7 130.5 194.0
EBITDA, % 13.64 24.97 17.29 2.08 10.07 13.61 13.61 13.61 13.61 13.61
Depreciation 5.0 5.6 6.6 8.1 10.3 21.0 31.2 46.4 69.0 102.6
Depreciation, % 12.03 8.99 4.95 4.78 5.23 7.19 7.19 7.19 7.19 7.19
EBIT .7 10.0 16.5 -4.5 9.5 18.7 27.8 41.3 61.5 91.5
EBIT, % 1.61 15.98 12.34 -2.69 4.84 6.42 6.42 6.42 6.42 6.42
Total Cash 5.1 10.4 25.3 9.6 10.3 34.3 51.1 75.9 112.9 168.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 2.8 1.9
Account Receivables, % 0 0 0 1.68 0.99073
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 2.1 1.1 2.7 3.8 3.9 7.7 11.4 17.0 25.2 37.5
Accounts Payable, % 5.13 1.74 2 2.28 2 2.63 2.63 2.63 2.63 2.63
Capital Expenditure -4.4 -3.7 -7.1 -12.9 -9.9 -20.2 -30.1 -44.7 -66.5 -98.9
Capital Expenditure, % -10.76 -5.88 -5.34 -7.65 -5.06 -6.94 -6.94 -6.94 -6.94 -6.94
Tax Rate, % 249.4 249.4 249.4 249.4 249.4 249.4 249.4 249.4 249.4 249.4
EBITAT 1.5 7.6 16.0 -5.9 -14.2 13.9 20.7 30.8 45.9 68.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 4.2 8.5 17.0 -12.4 -12.9 18.8 24.8 36.9 54.9 81.6
WACC, % 10.76 10.38 10.71 10.76 9.2 10.36 10.36 10.36 10.36 10.36
PV UFCF
SUM PV UFCF 151.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 83
Terminal Value 996
Present Terminal Value 608
Enterprise Value 760
Net Debt 89
Equity Value 671
Diluted Shares Outstanding, MM 57
Equity Value Per Share 11.81

What You Will Receive

  • Comprehensive Financial Model: AirSculpt's actual data facilitates accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, margins, WACC, and other essential parameters.
  • Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, allowing repeated application for in-depth forecasts.

Key Features

  • Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for AirSculpt Technologies, Inc. (AIRS).
  • WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable parameters for precise calculations.
  • Customizable Forecast Assumptions: Easily alter growth projections, capital expenditures, and discount rates.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for AirSculpt Technologies, Inc. (AIRS).
  • Interactive Dashboard and Charts: Visual representations that condense key valuation metrics for straightforward analysis.

How It Works

  • 1. Access the Model: Download and open the Excel template containing AirSculpt Technologies, Inc. (AIRS) preloaded data.
  • 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
  • 3. Instant Result Generation: The DCF model automatically computes intrinsic value and NPV in real-time.
  • 4. Explore Different Scenarios: Evaluate various projections to understand diverse valuation results.
  • 5. Make Informed Decisions: Present expert valuation analyses to bolster your strategic choices.

Why Choose AirSculpt Technologies, Inc. (AIRS)?

  • Innovative Solutions: Cutting-edge technology for advanced body contouring procedures.
  • Proven Results: High patient satisfaction rates backed by clinical studies.
  • Expert Team: Skilled professionals dedicated to providing exceptional care.
  • Minimally Invasive: Techniques designed to reduce recovery time and enhance comfort.
  • Industry Leader: Recognized for excellence in cosmetic surgery and patient outcomes.

Who Should Use This Product?

  • Medical Professionals: Enhance patient outcomes through advanced body contouring techniques.
  • Healthcare Administrators: Evaluate the financial implications of adopting innovative surgical technologies.
  • Consultants and Advisors: Offer clients informed insights into the benefits of AirSculpt Technologies for aesthetic procedures.
  • Students and Educators: Utilize real-world applications to learn about advancements in cosmetic surgery.
  • Beauty Industry Enthusiasts: Gain a deeper understanding of how modern technologies are transforming aesthetic practices.

What the Template Contains

  • Pre-Filled Data: Includes AirSculpt Technologies' historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze AirSculpt Technologies' profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.