|
Health Catalyst, Inc. (HCAT) Avaliação DCF |
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
Compatível com MAC/PC, totalmente desbloqueado
Não É Necessária Experiência; Fácil De Seguir
Health Catalyst, Inc. (HCAT) Bundle
Procurando determinar o valor intrínseco da Health Catalyst, Inc.? Nossa calculadora DCF (HCAT) integra dados do mundo real com extensas opções de personalização, permitindo refinar suas previsões e fazer escolhas de investimento mais informadas.
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 | 188.8 | 241.9 | 276.2 | 295.9 | 306.6 | 347.2 | 393.2 | 445.4 | 504.4 | 571.3 |
| Revenue Growth, % | 0 | 28.11 | 14.18 | 7.13 | 3.6 | 13.25 | 13.25 | 13.25 | 13.25 | 13.25 |
| EBITDA | -79.5 | -101.7 | -82.9 | -68.3 | -27.1 | -101.4 | -114.9 | -130.1 | -147.3 | -166.9 |
| EBITDA, % | -42.08 | -42.03 | -30.02 | -23.07 | -8.84 | -29.21 | -29.21 | -29.21 | -29.21 | -29.21 |
| Depreciation | 23.0 | 41.1 | 51.5 | 42.2 | 41.4 | 52.5 | 59.5 | 67.4 | 76.3 | 86.4 |
| Depreciation, % | 12.19 | 16.99 | 18.65 | 14.27 | 13.51 | 15.12 | 15.12 | 15.12 | 15.12 | 15.12 |
| EBIT | -102.5 | -142.8 | -134.4 | -110.5 | -68.5 | -153.9 | -174.3 | -197.4 | -223.6 | -253.3 |
| EBIT, % | -54.27 | -59.02 | -48.67 | -37.34 | -22.35 | -44.33 | -44.33 | -44.33 | -44.33 | -44.33 |
| Total Cash | 270.9 | 445.0 | 363.5 | 317.7 | 392.0 | 347.2 | 393.2 | 445.4 | 504.4 | 571.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 48.3 | 48.8 | 48.0 | 60.3 | 57.2 | 70.9 | 80.3 | 91.0 | 103.0 | 116.7 |
| Account Receivables, % | 25.57 | 20.17 | 17.37 | 20.37 | 18.65 | 20.43 | 20.43 | 20.43 | 20.43 | 20.43 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0.00000053 | 0.000000413 | 0 | 0 | 0 | 0.000000189 | 0.000000189 | 0.000000189 | 0.000000189 | 0.000000189 |
| Accounts Payable | 5.3 | 4.7 | 4.4 | 6.6 | 11.4 | 8.6 | 9.7 | 11.0 | 12.4 | 14.1 |
| Accounts Payable, % | 2.82 | 1.94 | 1.6 | 2.24 | 3.73 | 2.47 | 2.47 | 2.47 | 2.47 | 2.47 |
| Capital Expenditure | -10.5 | -18.5 | -17.4 | -14.3 | -1.6 | -17.3 | -19.5 | -22.1 | -25.1 | -28.4 |
| Capital Expenditure, % | -5.54 | -7.63 | -6.3 | -4.84 | -0.5271 | -4.97 | -4.97 | -4.97 | -4.97 | -4.97 |
| Tax Rate, % | -0.48143 | -0.48143 | -0.48143 | -0.48143 | -0.48143 | -0.48143 | -0.48143 | -0.48143 | -0.48143 | -0.48143 |
| EBITAT | -101.4 | -136.6 | -130.4 | -110.8 | -68.9 | -151.4 | -171.4 | -194.1 | -219.9 | -249.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -131.8 | -115.1 | -95.7 | -93.0 | -21.1 | -132.7 | -139.7 | -158.3 | -179.3 | -203.0 |
| WACC, % | 7.43 | 7.36 | 7.38 | 7.45 | 7.45 | 7.41 | 7.41 | 7.41 | 7.41 | 7.41 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -649.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -207 | |||||||||
| Terminal Value | -3,825 | |||||||||
| Present Terminal Value | -2,675 | |||||||||
| Enterprise Value | -3,324 | |||||||||
| Net Debt | 1 | |||||||||
| Equity Value | -3,326 | |||||||||
| Diluted Shares Outstanding, MM | 60 | |||||||||
| Equity Value Per Share | -55.26 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real HCAT financials.
- Real-World Insights: Historical data and forward-looking projections (as illustrated in the highlighted cells).
- Forecast Adaptability: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect Health Catalyst’s valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and ease of use, complete with step-by-step guidance.
Key Features
- Comprehensive Health Data: Access reliable historical data and future forecasts tailored for Health Catalyst, Inc. (HCAT).
- Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to effectively present your valuation findings.
- Designed for All Users: An intuitive layout suitable for investors, CFOs, and healthcare consultants alike.
How It Works
- Step 1: Download the Excel file for Health Catalyst, Inc. (HCAT).
- Step 2: Review the pre-filled financial data and forecasts for Health Catalyst.
- 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 leverage the results for your investment strategies.
Why Choose Health Catalyst, Inc. (HCAT)?
- Streamline Your Workflow: No need to start from scratch – our solutions are ready to implement.
- Enhance Accuracy: Dependable data and methodologies minimize errors in healthcare analytics.
- Fully Adaptable: Customize our tools to align with your specific healthcare insights and forecasts.
- User-Friendly Interface: Intuitive dashboards and outputs simplify data interpretation.
- Endorsed by Industry Leaders: Crafted for professionals who prioritize accuracy and functionality.
Who Should Use This Product?
- Healthcare Providers: Enhance decision-making regarding investments in Health Catalyst, Inc. (HCAT).
- Data Analysts: Improve data analysis processes with comprehensive healthcare analytics tools.
- Consultants: Provide clients with actionable insights and strategies based on Health Catalyst, Inc. (HCAT) data.
- Healthcare Administrators: Gain a deeper understanding of how companies like Health Catalyst, Inc. (HCAT) impact healthcare delivery and operations.
- Students in Health Policy: Explore real-world applications of healthcare analytics and their implications for the industry.
What the Template Contains
- Historical Data: Includes Health Catalyst’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Health Catalyst’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 Health Catalyst’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.