908 Devices Inc. (MASS) DCF Valuation

908 Devices Inc. (MASS) 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

908 Devices Inc. (MASS) 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:

Gain insight into your 908 Devices Inc. (MASS) valuation analysis using our cutting-edge DCF Calculator! Equipped with real MASS data, this Excel template enables you to adjust forecasts and assumptions to determine the intrinsic value of 908 Devices Inc. with accuracy.


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 18.0 26.9 42.2 46.9 50.2 65.9 86.5 113.4 148.8 195.3
Revenue Growth, % 0 49.64 56.93 11.01 7.21 31.2 31.2 31.2 31.2 31.2
EBITDA -10.9 -11.0 -20.9 -31.8 -34.0 -37.8 -49.6 -65.1 -85.5 -112.1
EBITDA, % -60.89 -40.95 -49.6 -67.92 -67.74 -57.42 -57.42 -57.42 -57.42 -57.42
Depreciation .9 .8 .9 1.6 2.4 2.4 3.2 4.2 5.5 7.2
Depreciation, % 5.01 3.09 2.19 3.44 4.75 3.7 3.7 3.7 3.7 3.7
EBIT -11.8 -11.8 -21.9 -33.4 -36.4 -40.3 -52.8 -69.3 -91.0 -119.3
EBIT, % -65.9 -44.04 -51.8 -71.36 -72.49 -61.12 -61.12 -61.12 -61.12 -61.12
Total Cash 17.9 159.2 224.1 188.4 145.7 65.9 86.4 113.4 148.7 195.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 5.1 6.9 16.4 10.0 9.0
Account Receivables, % 28.26 25.55 38.8 21.41 17.9
Inventories 5.2 4.6 7.9 12.5 14.9 16.0 21.0 27.5 36.1 47.4
Inventories, % 29.14 16.99 18.76 26.71 29.74 24.27 24.27 24.27 24.27 24.27
Accounts Payable .6 1.0 1.4 1.4 1.2 2.0 2.7 3.5 4.6 6.1
Accounts Payable, % 3.21 3.73 3.25 2.98 2.37 3.11 3.11 3.11 3.11 3.11
Capital Expenditure -.4 .0 -.7 -2.0 -2.0 -1.6 -2.1 -2.8 -3.7 -4.8
Capital Expenditure, % -2.18 -0.03346471 -1.75 -4.36 -4.07 -2.48 -2.48 -2.48 -2.48 -2.48
Tax Rate, % 0.57635 0.57635 0.57635 0.57635 0.57635 0.57635 0.57635 0.57635 0.57635 0.57635
EBITAT -13.5 -6.4 -21.8 -31.6 -36.2 -36.1 -47.3 -62.1 -81.5 -106.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -22.7 -6.3 -34.1 -30.3 -37.4 -43.9 -56.1 -73.5 -96.5 -126.6
WACC, % 8.71 8.56 8.71 8.69 8.71 8.67 8.67 8.67 8.67 8.67
PV UFCF
SUM PV UFCF -297.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -129
Terminal Value -1,935
Present Terminal Value -1,276
Enterprise Value -1,574
Net Debt -115
Equity Value -1,459
Diluted Shares Outstanding, MM 32
Equity Value Per Share -45.26

What You Will Get

  • Real 908 Devices Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on 908 Devices’ fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Comprehensive Financial Insights: Gain access to precise historical data and future estimates for 908 Devices Inc. (MASS).
  • Tailorable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Visual Dashboard: User-friendly charts and summaries to effectively present your valuation findings.
  • Designed for All Levels: An intuitive layout suitable for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file for 908 Devices Inc. (MASS).
  2. Step 2: Review the pre-filled financial data and forecasts for 908 Devices Inc. (MASS).
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the results and leverage the findings for your investment decisions regarding 908 Devices Inc. (MASS).

Why Choose 908 Devices Inc. (MASS)?

  • Innovative Technology: Cutting-edge solutions that streamline analytical processes.
  • Enhanced Reliability: High-quality data and robust systems minimize errors in results.
  • Custom Solutions: Adaptable products designed to meet specific client needs and requirements.
  • User-Friendly Interface: Intuitive designs and clear visuals facilitate easy data interpretation.
  • Industry Recognition: Valued by professionals for our commitment to excellence and performance.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessments of 908 Devices Inc. (MASS).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights to clients interested in 908 Devices Inc. (MASS).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Tech Enthusiasts: Gain insights into how companies like 908 Devices Inc. (MASS) are valued in the tech industry.

What the Template Contains

  • Historical Data: Includes 908 Devices Inc.’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate 908 Devices Inc.’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 908 Devices Inc.’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.