Nano-X Imaging Ltd. (NNOX) DCF Valuation

Nano-X Imaging Ltd. (NNOX) 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

Nano-X Imaging Ltd. (NNOX) 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:

Simplify Nano-X Imaging Ltd. (NNOX) valuation with this customizable DCF Calculator! Featuring real Nano-X Imaging Ltd. (NNOX) financials and adjustable forecast inputs, you can test scenarios and uncover Nano-X Imaging Ltd. (NNOX) fair value in minutes.


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 .0 .0 1.3 8.6 9.9 12.8 16.4 21.2 27.3 35.2
Revenue Growth, % 0 0 0 557.82 15.47 28.87 28.87 28.87 28.87 28.87
EBITDA -22.5 -43.6 -59.3 -75.7 -47.7 -2.6 -3.3 -4.2 -5.5 -7.0
EBITDA, % 100 100 -4544.94 -882.44 -481.5 -20 -20 -20 -20 -20
Depreciation .1 .2 2.3 11.5 11.8 12.8 16.4 21.2 27.3 35.2
Depreciation, % 100 100 175.77 134.2 119.23 100 100 100 100 100
EBIT -22.6 -43.8 -61.6 -87.2 -59.5 -2.6 -3.3 -4.2 -5.5 -7.0
EBIT, % 100 100 -4720.71 -1016.65 -600.74 -20 -20 -20 -20 -20
Total Cash 8.1 213.5 88.7 77.6 82.4 12.8 16.4 21.2 27.3 35.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 1.1 1.0 1.5
Account Receivables, % 100 100 80.6 11.39 14.98
Inventories .0 .0 3.1 2.4 2.4 9.0 11.6 14.9 19.2 24.8
Inventories, % 100 100 239.95 28.14 23.79 70.39 70.39 70.39 70.39 70.39
Accounts Payable .5 .4 3.1 3.6 3.3 9.6 12.4 15.9 20.5 26.4
Accounts Payable, % 100 100 240.34 42.19 33.35 75.11 75.11 75.11 75.11 75.11
Capital Expenditure -.1 -13.9 -23.2 -7.2 -3.3 -5.5 -7.1 -9.2 -11.9 -15.3
Capital Expenditure, % 100 100 -1775.92 -83.6 -33.35 -43.39 -43.39 -43.39 -43.39 -43.39
Tax Rate, % 0.55469 0.55469 0.55469 0.55469 0.55469 0.55469 0.55469 0.55469 0.55469 0.55469
EBITAT -22.6 -43.5 -61.5 -84.3 -59.2 -2.5 -3.3 -4.2 -5.4 -7.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -22.2 -57.3 -83.9 -78.6 -51.4 -2.0 4.0 5.1 6.6 8.5
WACC, % 13.72 13.72 13.72 13.71 13.72 13.72 13.72 13.72 13.72 13.72
PV UFCF
SUM PV UFCF 13.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 9
Terminal Value 74
Present Terminal Value 39
Enterprise Value 52
Net Debt -48
Equity Value 100
Diluted Shares Outstanding, MM 56
Equity Value Per Share 1.77

What You Will Get

  • Real NNOX Financial Data: Pre-filled with Nano-X Imaging Ltd.’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 Nano-X Imaging Ltd.’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

  • 🔍 Real-Life NNOX Financials: Pre-filled historical and projected data for Nano-X Imaging Ltd.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Nano-X's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Nano-X's valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Examine Nano-X Imaging Ltd.'s pre-filled financial data and projections.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model refresh in real-time as you modify your assumptions.
  5. Step 5: Evaluate the results and utilize the findings for your investment strategies.

Why Choose Nano-X Imaging Ltd. (NNOX) Solutions?

  • Streamline Processes: Our technology eliminates the need for complex imaging setups – it's ready for immediate use.
  • Enhance Precision: Advanced imaging techniques ensure high-quality results with minimal errors.
  • Fully Adaptable: Customize our imaging solutions to meet your specific diagnostic needs.
  • User-Friendly: Intuitive interfaces and clear visuals make it simple to interpret imaging results.
  • Endorsed by Professionals: Trusted by leading experts in the medical imaging field for its reliability and effectiveness.

Who Should Use This Product?

  • Investors: Evaluate Nano-X Imaging Ltd. (NNOX) before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and validate financial forecasts.
  • Startup Founders: Gain insights into how innovative tech companies like Nano-X are valued.
  • Consultants: Provide comprehensive valuation analyses for clients in the healthcare sector.
  • Students and Educators: Utilize real-time data to learn and teach valuation strategies.

What the Template Contains

  • Pre-Filled DCF Model: Nano-X Imaging Ltd.'s (NNOX) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Nano-X Imaging Ltd.'s (NNOX) 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.

No products were found matching.