Applied DNA Sciences, Inc. (APDN) DCF Valuation

Applied DNA Sciences, Inc. (APDN) 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

Applied DNA Sciences, Inc. (APDN) 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:

Whether you're an investor or an analyst, this (APDN) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Applied DNA Sciences, Inc., you can adjust forecasts and observe the effects in real time.


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 1.9 9.0 18.2 13.4 3.4 4.3 5.3 6.7 8.3 10.4
Revenue Growth, % 0 367.4 101.25 -26.43 -74.33 24.81 24.81 24.81 24.81 24.81
EBITDA -12.2 -11.7 -12.7 -9.6 -14.0 -3.8 -4.7 -5.9 -7.4 -9.2
EBITDA, % -634.19 -129.41 -69.79 -71.75 -408.72 -88.31 -88.31 -88.31 -88.31 -88.31
Depreciation .3 .8 1.3 1.4 .0 .4 .4 .6 .7 .9
Depreciation, % 14.79 9.35 7.1 10.19 0 8.29 8.29 8.29 8.29 8.29
EBIT -12.5 -12.5 -14.0 -11.0 -14.0 -3.9 -4.9 -6.1 -7.6 -9.5
EBIT, % -648.98 -138.76 -76.89 -81.94 -408.72 -91.77 -91.77 -91.77 -91.77 -91.77
Total Cash 7.8 6.6 15.2 7.2 6.4 3.5 4.4 5.5 6.8 8.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .2 2.8 3.1 .3 .4
Account Receivables, % 10.06 31.06 16.88 1.91 10.55
Inventories .5 1.4 .6 .3 .4 .5 .6 .8 1.0 1.2
Inventories, % 25.75 15.17 3.31 2.47 12.78 11.9 11.9 11.9 11.9 11.9
Accounts Payable 1.3 1.4 1.7 1.1 1.2 1.1 1.4 1.8 2.2 2.7
Accounts Payable, % 64.72 15.01 9.6 8.02 33.97 26.26 26.26 26.26 26.26 26.26
Capital Expenditure -1.1 -2.5 -.5 -.1 -.4 -.8 -1.1 -1.3 -1.6 -2.0
Capital Expenditure, % -55.07 -28.23 -2.69 -0.58686 -11.89 -19.69 -19.69 -19.69 -19.69 -19.69
Tax Rate, % -1.94 -1.94 -1.94 -1.94 -1.94 -1.94 -1.94 -1.94 -1.94 -1.94
EBITAT -12.3 -14.1 -14.2 -10.9 -14.3 -3.9 -4.9 -6.1 -7.6 -9.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -12.5 -19.1 -12.5 -7.2 -14.8 -4.8 -5.5 -6.8 -8.5 -10.7
WACC, % 5.45 5.5 5.5 5.48 5.5 5.49 5.49 5.49 5.49 5.49
PV UFCF
SUM PV UFCF -30.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -11
Terminal Value -312
Present Terminal Value -239
Enterprise Value -269
Net Debt -6
Equity Value -264
Diluted Shares Outstanding, MM 4
Equity Value Per Share -66.46

What You Will Get

  • Real APDN Financial Data: Pre-filled with Applied DNA Sciences’ historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Applied DNA Sciences’ 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 DCF Calculator: Features both unlevered and levered DCF valuation models tailored for Applied DNA Sciences, Inc. (APDN).
  • WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Assumptions: Adjust growth projections, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Applied DNA Sciences, Inc. (APDN).
  • Interactive Dashboard and Charts: Visual representations that condense key valuation metrics for straightforward analysis.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Applied DNA Sciences data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Applied DNA Sciences’ intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your analytical needs.
  • Real-Time Valuation: Observe immediate updates to Applied DNA Sciences’ valuation as you tweak inputs.
  • Preloaded Financials: Comes with Applied DNA Sciences’ (APDN) actual financial data for swift evaluations.
  • Relied Upon by Experts: Utilized by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Evaluate Applied DNA Sciences, Inc. (APDN) for informed investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
  • Startup Founders: Gain insights into the valuation strategies of established companies like Applied DNA Sciences, Inc. (APDN).
  • Consultants: Provide comprehensive valuation analyses for clients in the biotech sector.
  • Students and Educators: Utilize actual market data to learn and teach valuation practices.

What the Template Contains

  • Historical Data: Includes Applied DNA Sciences, Inc.'s (APDN) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Applied DNA Sciences, Inc.'s (APDN) 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 Applied DNA Sciences, Inc.'s (APDN) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.