|
Avaliação DCF da Acutus Medical, Inc. (AFIB)
US | Healthcare | Medical - Devices | NASDAQ
|
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Acutus Medical, Inc. (AFIB) Bundle
Examine as perspectivas financeiras da Acutus Medical, Inc. como um especialista! Essa calculadora DCF (AFIB) fornece dados financeiros pré-preenchidos e flexibilidade total para modificar o crescimento da receita, WACC, margens e outras suposições essenciais para se alinhar às suas projeções.
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 | 2.8 | 8.5 | 17.3 | 16.4 | 7.2 | 9.6 | 13.0 | 17.5 | 23.5 | 31.7 |
| Revenue Growth, % | 0 | 198.45 | 103.96 | -5.21 | -56.22 | 34.64 | 34.64 | 34.64 | 34.64 | 34.64 |
| EBITDA | -68.1 | -91.3 | -105.1 | 35.2 | -5.3 | -5.3 | -7.1 | -9.6 | -12.9 | -17.4 |
| EBITDA, % | -2401.83 | -1079.08 | -608.91 | 215.15 | -74.39 | -54.88 | -54.88 | -54.88 | -54.88 | -54.88 |
| Depreciation | 3.2 | 3.9 | 6.9 | 1.2 | .9 | 4.0 | 5.3 | 7.2 | 9.7 | 13.0 |
| Depreciation, % | 111.67 | 46.12 | 39.91 | 7.38 | 12.2 | 41.12 | 41.12 | 41.12 | 41.12 | 41.12 |
| EBIT | -71.3 | -95.2 | -112.0 | 34.0 | -6.2 | -5.5 | -7.4 | -10.0 | -13.5 | -18.2 |
| EBIT, % | -2513.5 | -1125.2 | -648.82 | 207.77 | -86.59 | -57.32 | -57.32 | -57.32 | -57.32 | -57.32 |
| Total Cash | 71.8 | 131.1 | 100.8 | 70.4 | 22.4 | 9.6 | 13.0 | 17.5 | 23.5 | 31.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .3 | 2.2 | 3.6 | 22.6 | 11.4 | 4.9 | 6.6 | 8.9 | 12.0 | 16.2 |
| Account Receivables, % | 9.27 | 25.52 | 21.05 | 138.25 | 158.47 | 51.17 | 51.17 | 51.17 | 51.17 | 51.17 |
| Inventories | 8.4 | 13.0 | 16.4 | 13.3 | 4.3 | 8.4 | 11.3 | 15.3 | 20.5 | 27.7 |
| Inventories, % | 297.04 | 153.1 | 95.05 | 81.45 | 59.72 | 87.24 | 87.24 | 87.24 | 87.24 | 87.24 |
| Accounts Payable | 3.9 | 8.3 | 7.5 | 2.5 | 2.8 | 5.7 | 7.7 | 10.3 | 13.9 | 18.7 |
| Accounts Payable, % | 136.88 | 97.66 | 43.56 | 15.11 | 38.54 | 58.97 | 58.97 | 58.97 | 58.97 | 58.97 |
| Capital Expenditure | -13.4 | -11.2 | -10.0 | -4.0 | -.2 | -5.5 | -7.4 | -10.0 | -13.4 | -18.1 |
| Capital Expenditure, % | -472.32 | -132.62 | -57.77 | -24.34 | -3.06 | -57.03 | -57.03 | -57.03 | -57.03 | -57.03 |
| Tax Rate, % | -588.67 | -588.67 | -588.67 | -588.67 | -588.67 | -588.67 | -588.67 | -588.67 | -588.67 | -588.67 |
| EBITAT | -87.6 | -95.3 | -117.4 | 34.1 | -42.7 | -5.5 | -7.4 | -10.0 | -13.5 | -18.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -102.7 | -104.6 | -126.2 | 10.3 | -21.5 | -1.9 | -12.2 | -16.4 | -22.1 | -29.7 |
| WACC, % | 14.37 | 14.37 | 14.37 | 14.37 | 14.37 | 14.37 | 14.37 | 14.37 | 14.37 | 14.37 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -49.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -30 | |||||||||
| Terminal Value | -245 | |||||||||
| Present Terminal Value | -125 | |||||||||
| Enterprise Value | -175 | |||||||||
| Net Debt | 19 | |||||||||
| Equity Value | -194 | |||||||||
| Diluted Shares Outstanding, MM | 29 | |||||||||
| Equity Value Per Share | -6.68 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real Acutus Medical financials.
- Real-World Data: Access to historical data and forward-looking estimates (highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Quickly see how your inputs affect Acutus Medical's valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive Market Data: Gain access to reliable historical performance metrics and future growth forecasts for Acutus Medical, Inc. (AFIB).
- Adjustable Financial Projections: Modify highlighted cells to input your assumptions on WACC, expected growth rates, and profit margins.
- Real-Time Analytics: Instantaneous updates to Discounted Cash Flow (DCF), Net Present Value (NPV), and cash flow evaluations.
- Interactive Visualization Tools: User-friendly graphs and summaries to effectively illustrate your valuation insights.
- Designed for All Levels: A straightforward, user-friendly layout tailored for investors, CFOs, and financial consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based Acutus Medical DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other parameters.
- Instant Calculations: The model automatically calculates the intrinsic value of Acutus Medical, Inc. (AFIB).
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial decisions.
Why Choose This Calculator for Acutus Medical, Inc. (AFIB)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Feedback: Observe immediate updates to Acutus Medical’s valuation with input changes.
- Preloaded Data: Comes equipped with Acutus Medical’s current financial statistics for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use Acutus Medical, Inc. (AFIB)?
- Healthcare Investors: Make informed investment decisions using a comprehensive analysis of Acutus Medical's offerings.
- Clinical Analysts: Streamline your evaluations with ready-to-use models tailored for the medical device sector.
- Medical Consultants: Easily modify presentations or reports to showcase Acutus Medical's innovations for clients.
- Healthcare Enthusiasts: Expand your knowledge of cardiac monitoring technologies through real-world applications.
- Educators and Students: Utilize this resource as a practical guide in healthcare and medical technology courses.
What the Template Contains
- Preloaded AFIB Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.