|
SunLink Health Systems, Inc. (SSY) DCF Valuation
US | Healthcare | Medical - Pharmaceuticals | AMEX
|
- ✓ 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
SunLink Health Systems, Inc. (SSY) Bundle
Looking to assess the intrinsic value of SunLink Health Systems, Inc.? Our SSY DCF Calculator integrates real-world data with comprehensive customization features, enabling you to refine your forecasts and enhance your investment choices.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 47.8 | 40.7 | 41.3 | 47.9 | 32.4 | 30.0 | 27.8 | 25.7 | 23.8 | 22.1 |
| Revenue Growth, % | 0 | -14.91 | 1.62 | 15.98 | -32.34 | -7.41 | -7.41 | -7.41 | -7.41 | -7.41 |
| EBITDA | 1.1 | 3.2 | -3.8 | -1.7 | -.5 | -.2 | -.2 | -.2 | -.2 | -.2 |
| EBITDA, % | 2.34 | 7.94 | -9.18 | -3.45 | -1.4 | -0.74868 | -0.74868 | -0.74868 | -0.74868 | -0.74868 |
| Depreciation | 1.5 | 1.4 | 1.5 | 1.8 | 2.0 | 1.2 | 1.1 | 1.0 | .9 | .9 |
| Depreciation, % | 3.03 | 3.35 | 3.73 | 3.68 | 6.04 | 3.97 | 3.97 | 3.97 | 3.97 | 3.97 |
| EBIT | -.3 | 1.9 | -5.3 | -3.4 | -2.4 | -1.4 | -1.3 | -1.2 | -1.1 | -1.0 |
| EBIT, % | -0.6881 | 4.6 | -12.92 | -7.13 | -7.43 | -4.71 | -4.71 | -4.71 | -4.71 | -4.71 |
| Total Cash | 11.2 | 10.0 | 6.8 | 4.5 | 7.2 | 5.8 | 5.3 | 4.9 | 4.6 | 4.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4.3 | 7.8 | 6.4 | 2.6 | 3.4 | 3.6 | 3.3 | 3.1 | 2.8 | 2.6 |
| Account Receivables, % | 9.02 | 19.11 | 15.44 | 5.41 | 10.39 | 11.88 | 11.88 | 11.88 | 11.88 | 11.88 |
| Inventories | 1.9 | 1.9 | 1.7 | 1.8 | 1.6 | 1.3 | 1.2 | 1.1 | 1.0 | .9 |
| Inventories, % | 3.9 | 4.65 | 4.23 | 3.66 | 4.79 | 4.24 | 4.24 | 4.24 | 4.24 | 4.24 |
| Accounts Payable | .9 | 1.1 | 1.3 | .9 | 1.9 | .9 | .9 | .8 | .7 | .7 |
| Accounts Payable, % | 1.82 | 2.69 | 3.26 | 1.85 | 5.87 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 |
| Capital Expenditure | -1.2 | -2.6 | -3.2 | -2.0 | -1.5 | -1.5 | -1.4 | -1.3 | -1.2 | -1.1 |
| Capital Expenditure, % | -2.48 | -6.38 | -7.72 | -4.17 | -4.52 | -5.05 | -5.05 | -5.05 | -5.05 | -5.05 |
| Tax Rate, % | 34.07 | 34.07 | 34.07 | 34.07 | 34.07 | 34.07 | 34.07 | 34.07 | 34.07 | 34.07 |
| EBITAT | -.7 | 1.8 | -5.7 | -3.7 | -1.6 | -1.3 | -1.2 | -1.1 | -1.0 | -1.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -5.7 | -2.7 | -5.6 | -.6 | -.7 | -2.5 | -1.2 | -1.1 | -1.1 | -1.0 |
| WACC, % | 10.21 | 10.2 | 10.21 | 10.21 | 10.12 | 10.19 | 10.19 | 10.19 | 10.19 | 10.19 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -5.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1 | |||||||||
| Terminal Value | -12 | |||||||||
| Present Terminal Value | -7 | |||||||||
| Enterprise Value | -13 | |||||||||
| Net Debt | -7 | |||||||||
| Equity Value | -6 | |||||||||
| Diluted Shares Outstanding, MM | 7 | |||||||||
| Equity Value Per Share | -0.90 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: SunLink Health Systems, Inc. (SSY) financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for SunLink Health Systems, Inc. (SSY).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable parameters.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for SunLink Health Systems, Inc. (SSY).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for streamlined analysis.
How It Functions
- Download the Template: Gain immediate access to the Excel-based SSY DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model will automatically refresh SunLink Health Systems' intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.
Why Choose SunLink Health Systems, Inc. (SSY)?
- Save Time: Quickly access comprehensive health system solutions without starting from scratch.
- Enhance Accuracy: Dependable healthcare data and methodologies minimize errors in assessments.
- Fully Customizable: Adjust services to align with your specific healthcare needs and objectives.
- Easy to Understand: User-friendly reports and visuals simplify the interpretation of results.
- Trusted by Professionals: Designed for healthcare experts who prioritize precision and effectiveness.
Who Should Use This Product?
- Healthcare Investors: Develop comprehensive valuation models for informed investment decisions regarding SunLink Health Systems, Inc. (SSY).
- Financial Analysts: Evaluate financial scenarios to support strategic planning within healthcare sectors.
- Consultants and Advisors: Deliver precise valuation insights to clients interested in SunLink Health Systems, Inc. (SSY).
- Students and Educators: Utilize real-world healthcare data to enhance learning in financial modeling and analysis.
- Health Sector Enthusiasts: Gain insights into the valuation processes of healthcare companies like SunLink Health Systems, Inc. (SSY).
What the Template Contains
- Pre-Filled Data: Includes SunLink Health Systems, Inc.'s 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 SunLink Health Systems, Inc.'s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
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.