Agenus Inc. (AGEN) DCF Valuation

Agenus Inc. (AGEN) 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

Agenus Inc. (AGEN) Bundle

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

TOTAL:

Designed for accuracy, our (AGEN) DCF Calculator enables you to evaluate Agenus Inc. valuation using real-world financial data and offers complete flexibility to modify all essential parameters for improved projections.


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 150.0 88.2 295.7 98.0 156.3 176.4 199.1 224.6 253.5 286.0
Revenue Growth, % 0 -41.24 235.34 -66.85 59.47 12.84 12.84 12.84 12.84 12.84
EBITDA -63.4 -114.6 44.0 -161.8 -145.9 -113.2 -127.7 -144.1 -162.6 -183.5
EBITDA, % -42.28 -130.01 14.89 -165.11 -93.35 -64.15 -64.15 -64.15 -64.15 -64.15
Depreciation 6.7 7.2 6.8 6.9 13.6 10.8 12.2 13.8 15.5 17.5
Depreciation, % 4.44 8.14 2.3 7.09 8.69 6.13 6.13 6.13 6.13 6.13
EBIT -70.1 -121.8 37.2 -168.8 -159.5 -117.9 -133.0 -150.1 -169.4 -191.1
EBIT, % -46.72 -138.16 12.59 -172.2 -102.05 -66.83 -66.83 -66.83 -66.83 -66.83
Total Cash 61.8 99.9 306.9 193.4 76.1 137.5 155.2 175.1 197.6 223.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 16.3 1.2 1.5 2.7 25.8
Account Receivables, % 10.86 1.31 0.51342 2.8 16.53
Inventories 7.4 10.7 20.4 13.8 .0 13.5 15.2 17.1 19.3 21.8
Inventories, % 4.95 12.19 6.89 14.11 0 7.63 7.63 7.63 7.63 7.63
Accounts Payable 13.6 17.0 30.5 40.9 61.4 42.2 47.7 53.8 60.7 68.5
Accounts Payable, % 9.04 19.3 10.31 41.76 39.31 23.94 23.94 23.94 23.94 23.94
Capital Expenditure -4.7 -3.5 -33.8 -53.1 -10.0 -27.9 -31.4 -35.5 -40.0 -45.2
Capital Expenditure, % -3.1 -3.93 -11.44 -54.13 -6.37 -15.79 -15.79 -15.79 -15.79 -15.79
Tax Rate, % 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54
EBITAT -93.7 -159.9 122.7 -198.7 -152.3 -116.8 -131.8 -148.7 -167.8 -189.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -101.9 -141.0 99.2 -229.0 -137.4 -152.0 -148.8 -167.9 -189.5 -213.8
WACC, % 81.22 81.22 81.22 81.22 77.73 80.53 80.53 80.53 80.53 80.53
PV UFCF
SUM PV UFCF -187.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -218
Terminal Value -278
Present Terminal Value -14
Enterprise Value -202
Net Debt 2
Equity Value -204
Diluted Shares Outstanding, MM 18
Equity Value Per Share -11.39

What You Will Get

  • Real AGEN Financial Data: Pre-filled with Agenus Inc.’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Agenus Inc.’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Agenus Financials: Gain access to precise pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify yellow-highlighted cells such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Agenus Inc. (AGEN) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly access recalculated results, including Agenus Inc.'s (AGEN) intrinsic value.
  • Step 5: Make informed investment decisions or create reports based on the outputs.

Why Choose Agenus Inc. (AGEN) Calculator?

  • Save Time: Instantly access a comprehensive DCF model without starting from scratch.
  • Enhance Accuracy: Utilize dependable financial data and formulas to minimize valuation errors.
  • Fully Customizable: Adjust the model to align with your specific assumptions and forecasts.
  • Easy to Understand: Intuitive charts and outputs simplify the analysis of results.
  • Endorsed by Professionals: Crafted for experts who prioritize precision and functionality.

Who Should Use This Product?

  • Finance Students: Explore advanced valuation techniques and apply them using real-time data for Agenus Inc. (AGEN).
  • Academics: Integrate industry-standard models into your coursework or research focused on biotechnology.
  • Investors: Validate your investment hypotheses and evaluate valuation scenarios for Agenus Inc. (AGEN).
  • Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model tailored for Agenus Inc. (AGEN).
  • Biotech Enthusiasts: Understand the analytical methods used for evaluating companies like Agenus Inc. (AGEN).

What the Template Contains

  • Pre-Filled Data: Includes Agenus Inc.'s historical financials and projections.
  • 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 Agenus 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.

No products were found matching.