Tandem Diabetes Care, Inc. (TNDM) DCF Valuation

Tandem Diabetes Care, Inc. (TNDM) Avaliação DCF

US | Healthcare | Medical - Devices | NASDAQ
Tandem Diabetes Care, Inc. (TNDM) DCF Valuation
  • 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

Tandem Diabetes Care, Inc. (TNDM) Bundle

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

TOTAL: $121 $71

Aprimore suas estratégias de investimento com a calculadora DCF Tandem Diabetes Care, Inc. (TNDM)! Explore dados financeiros genuínos para conjunto, ajuste as previsões e despesas do crescimento e observe instantaneamente como essas modificações afetam o valor intrínseco do Diabetes Care, Inc. (TNDM).


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 362.3 498.8 702.8 801.2 747.7 908.2 1,103.2 1,340.1 1,627.8 1,977.3
Revenue Growth, % 0.00 37.68 40.89 14.00 -6.68 21.47 21.47 21.47 21.47 21.47
EBITDA -18.5 -13.0 36.5 -72.3 -194.7 -68.2 -82.8 -100.6 -122.2 -148.5
EBITDA, % -5.09 -2.61 5.19 -9.03 -26.03 -7.51 -7.51 -7.51 -7.51 -7.51
Depreciation 6.1 10.5 13.8 14.3 15.7 17.5 21.3 25.9 31.4 38.2
Depreciation, % 1.68 2.10 1.97 1.79 2.10 1.93 1.93 1.93 1.93 1.93
EBIT -24.5 -23.5 22.7 -86.6 -210.4 -85.7 -104.1 -126.5 -153.7 -186.7
EBIT, % -6.77 -4.71 3.22 -10.81 -28.14 -9.44 -9.44 -9.44 -9.44 -9.44
Total Cash 176.5 484.9 623.8 616.9 467.9 0.0 0.0 0.0 0.0 0.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 46.6 82.2 110.7 114.7 105.6
Account Receivables, % 12.86 16.48 15.75 14.32 14.12
Inventories 49.1 63.7 68.6 111.1 157.9 129.1 156.8 190.4 231.3 281.0
Inventories, % 13.54 12.77 9.75 13.87 21.12 14.21 14.21 14.21 14.21 14.21
Accounts Payable 17.7 17.8 28.0 55.7 49.6 47.3 57.5 69.8 84.8 103.0
Accounts Payable, % 4.90 3.57 3.99 6.96 6.63 5.21 5.21 5.21 5.21 5.21
Capital Expenditure -19.5 -32.3 -23.5 -43.0 -51.6 -50.0 -60.7 -73.7 -89.5 -108.8
Capital Expenditure, % -5.39 -6.47 -3.35 -5.36 -6.90 -5.50 -5.50 -5.50 -5.50 -5.50
Tax Rate, % -0.82 5.53 2.20 -1.96 -1.05 0.78 0.78 0.78 0.78 0.78
EBITAT -24.7 -22.2 22.2 -88.3 -212.6 -85.1 -103.3 -125.5 -152.5 -185.2
Depreciation 6.1 10.5 13.8 14.3 15.7 17.5 21.3 25.9 31.4 38.2
Changes in Account Receivables -28.0 -28.7 -34.8 -42.4 -51.4
Changes in Inventories 28.8 -27.7 -33.6 -40.9 -49.7
Changes in Accounts Payable -2.3 10.2 12.3 15.0 18.2
Capital Expenditure -19.5 -32.3 -23.5 -43.0 -51.6 -50.0 -60.7 -73.7 -89.5 -108.8
UFCF -116.1 -94.3 -10.6 -135.8 -292.3 -118.9 -188.9 -229.5 -278.8 -338.6
WACC, % 9.56 9.52 9.55 9.56 9.56 9.55 9.55 9.55 9.55 9.55
PV UFCF -108.6 -157.4 -174.5 -193.6 -214.6
SUM PV UFCF -848.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -345.4
Terminal Value -4,574.5
Present Terminal Value -2,899.2
Enterprise Value -3,747.9
Net Debt 357.0
Equity Value -4,104.9
Diluted Shares Outstanding, MM 65.0
Equity Value Per Share -63.15

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real TNDM financials.
  • Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe how your inputs affect Tandem Diabetes Care’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

  • Accurate Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts for Tandem Diabetes Care, Inc. (TNDM).
  • Customizable Assumptions: Modify highlighted cells for parameters such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic adjustments for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Clear charts and summaries to help visualize your valuation outcomes.
  • Designed for All Users: An intuitive layout suitable for investors, financial officers, and consultants alike.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Tandem Diabetes Care, Inc. (TNDM) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Tandem Diabetes Care, Inc.'s (TNDM) intrinsic value.
  • Step 5: Make well-informed investment choices or create reports based on the outputs.

Why Choose This Calculator for Tandem Diabetes Care, Inc. (TNDM)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for TNDM.
  • Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Tandem's intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide a solid foundation for analysis.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business strategists focusing on TNDM.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Tandem Diabetes Care stock (TNDM).
  • Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Tandem Diabetes Care (TNDM).
  • Consultants: Provide clients with expert valuation insights on Tandem Diabetes Care (TNDM) efficiently and accurately.
  • Business Owners: Gain insights into how companies like Tandem Diabetes Care (TNDM) are valued to inform your own business strategies.
  • Finance Students: Explore valuation techniques using real-world data and scenarios related to Tandem Diabetes Care (TNDM).

What the Template Contains

  • Pre-Filled DCF Model: Tandem Diabetes Care’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Tandem Diabetes Care’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and 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.