LENSAR, Inc. (LNSR) DCF Valuation

LENSAR, Inc. (LNSR) 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

LENSAR, Inc. (LNSR) 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:

Explore the financial potential of LENSAR, Inc. (LNSR) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of LENSAR, Inc. (LNSR) and inform your investment strategy.


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 30.5 26.4 34.5 35.4 42.2 46.3 50.8 55.7 61.1 67.1
Revenue Growth, % 0 -13.58 30.62 2.61 19.25 9.72 9.72 9.72 9.72 9.72
EBITDA -8.8 -15.9 -16.9 -16.8 -8.7 -19.1 -20.9 -23.0 -25.2 -27.6
EBITDA, % -28.79 -60.15 -49.01 -47.43 -20.67 -41.21 -41.21 -41.21 -41.21 -41.21
Depreciation 4.4 3.1 3.3 3.9 3.5 5.1 5.6 6.1 6.7 7.4
Depreciation, % 14.42 11.64 9.52 11.11 8.34 11 11 11 11 11
EBIT -13.2 -18.9 -20.2 -20.7 -12.2 -24.2 -26.5 -29.1 -31.9 -35.0
EBIT, % -43.22 -71.79 -58.53 -58.54 -29 -52.22 -52.22 -52.22 -52.22 -52.22
Total Cash 4.6 40.6 31.6 14.7 24.1 28.3 31.0 34.0 37.3 41.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3.9 2.5 5.0 6.2 4.3
Account Receivables, % 12.73 9.31 14.48 17.65 10.26
Inventories 8.1 13.5 6.5 11.7 15.7 15.4 16.9 18.6 20.4 22.4
Inventories, % 26.42 51.07 18.83 33.2 37.21 33.34 33.34 33.34 33.34 33.34
Accounts Payable 1.6 2.5 2.7 5.4 4.0 4.4 4.8 5.3 5.8 6.3
Accounts Payable, % 5.17 9.4 7.82 15.33 9.5 9.45 9.45 9.45 9.45 9.45
Capital Expenditure -2.1 -.4 -.4 -.1 -.2 -.9 -1.0 -1.1 -1.2 -1.4
Capital Expenditure, % -6.84 -1.39 -1.03 -0.32524 -0.55972 -2.03 -2.03 -2.03 -2.03 -2.03
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -15.0 -20.3 -20.2 -20.4 -12.2 -24.1 -26.4 -29.0 -31.8 -34.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -23.1 -20.7 -12.6 -20.4 -12.4 -21.0 -23.5 -25.8 -28.3 -31.1
WACC, % 7.14 7.14 7.14 7.14 7.14 7.14 7.14 7.14 7.14 7.14
PV UFCF
SUM PV UFCF -104.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -32
Terminal Value -617
Present Terminal Value -437
Enterprise Value -541
Net Debt -18
Equity Value -523
Diluted Shares Outstanding, MM 11
Equity Value Per Share -47.66

What You Will Get

  • Real LNSR Financials: Access to comprehensive historical and projected data for precise valuation.
  • Customizable Inputs: Adjust key parameters such as WACC, tax rates, revenue growth, and capital expenditures.
  • Dynamic Calculations: Automatically computes intrinsic value and NPV in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess LENSAR, Inc.'s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Customizable Performance Metrics: Adjust vital inputs such as revenue projections, gross margin %, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
  • High Precision Results: Leverages LENSAR's actual financial data for accurate valuation insights.
  • Effortless Scenario Testing: Evaluate various assumptions and analyze results with ease.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based LENSAR DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
  3. Instant Calculations: The model will automatically refresh LENSAR’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.

Why Choose This Calculator for LENSAR, Inc. (LNSR)?

  • User-Friendly Interface: Tailored for both novice users and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your specific analysis.
  • Real-Time Feedback: Observe immediate changes to LENSAR’s valuation as you modify inputs.
  • Preloaded Data: Comes equipped with LENSAR’s latest financial information for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use LENSAR, Inc. (LNSR)?

  • Healthcare Professionals: Enhance your practice with cutting-edge laser technology for cataract surgery.
  • Ophthalmologists: Streamline procedures with advanced tools designed for precision and efficiency.
  • Medical Consultants: Customize presentations to demonstrate the benefits of LENSAR's innovative solutions.
  • Investors: Gain insights into the ophthalmic market with a company at the forefront of laser technology.
  • Students and Educators: Utilize LENSAR's resources to enrich learning in medical and technological fields.

What the Template Contains

  • Pre-Filled Data: Includes LENSAR, Inc.'s historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model with automated calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on user-defined inputs.
  • Key Financial Ratios: Evaluate LENSAR, Inc.'s profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
  • Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.

No products were found matching.