InspireMD, Inc. (NSPR) DCF Valuation

InspireMD, Inc. (NSPR) 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

InspireMD, Inc. (NSPR) 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 InspireMD, Inc.'s (NSPR) financial outlook with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to uncover InspireMD, Inc.'s (NSPR) intrinsic value and inform your investment decisions.


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 3.7 2.5 4.5 5.2 6.2 7.5 9.0 10.9 13.2 15.9
Revenue Growth, % 0 -33.22 80.89 15.04 20 20.68 20.68 20.68 20.68 20.68
EBITDA -9.9 -10.4 -14.6 -18.5 -20.9 -7.5 -9.0 -10.9 -13.2 -15.9
EBITDA, % -264.93 -418.07 -323.8 -358.25 -337 -100 -100 -100 -100 -100
Depreciation .2 .2 .2 .2 .2 .3 .4 .5 .6 .7
Depreciation, % 4.25 6.08 3.58 3.64 3.74 4.26 4.26 4.26 4.26 4.26
EBIT -10.0 -10.5 -14.7 -18.7 -21.1 -7.5 -9.0 -10.9 -13.2 -15.9
EBIT, % -269.17 -424.14 -327.39 -361.88 -340.74 -100 -100 -100 -100 -100
Total Cash 5.5 12.6 34.0 17.8 39.0 7.5 9.0 10.9 13.2 15.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.0 .9 1.4 1.2 2.5
Account Receivables, % 26.15 38.03 30.9 24.12 39.52
Inventories 1.2 1.4 1.1 1.6 2.1 2.7 3.3 3.9 4.8 5.7
Inventories, % 33.22 56.94 25.43 31.35 33.94 36.18 36.18 36.18 36.18 36.18
Accounts Payable .6 .2 .9 .7 .9 1.1 1.3 1.6 2.0 2.4
Accounts Payable, % 17.36 9.5 19.87 12.74 15.13 14.92 14.92 14.92 14.92 14.92
Capital Expenditure -.3 -.1 -.3 -.5 -.4 -.5 -.6 -.7 -.9 -1.1
Capital Expenditure, % -7.63 -3.54 -7.65 -9.15 -6.14 -6.82 -6.82 -6.82 -6.82 -6.82
Tax Rate, % -0.32744 -0.32744 -0.32744 -0.32744 -0.32744 -0.32744 -0.32744 -0.32744 -0.32744 -0.32744
EBITAT -10.0 -10.5 -14.8 -18.7 -21.2 -7.5 -9.0 -10.9 -13.2 -15.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -11.7 -11.0 -14.5 -19.6 -22.8 -8.0 -10.1 -12.2 -14.7 -17.7
WACC, % 8.73 8.73 8.73 8.73 8.73 8.73 8.73 8.73 8.73 8.73
PV UFCF
SUM PV UFCF -47.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -18
Terminal Value -269
Present Terminal Value -177
Enterprise Value -225
Net Debt -8
Equity Value -216
Diluted Shares Outstanding, MM 24
Equity Value Per Share -8.92

What You Will Get

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

Key Features

  • Comprehensive Historical Data: InspireMD's (NSPR) past financial reports and projected forecasts included.
  • Customizable Parameters: Adjust discount rates, tax percentages, revenue growth, and profit margins as needed.
  • Real-Time Analysis: View InspireMD's intrinsic value updating instantly.
  • Intuitive Visual Representations: Interactive charts showcase valuation outcomes and essential metrics.
  • Designed for Precision: A reliable resource tailored for analysts, investors, and financial professionals.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based InspireMD, Inc. (NSPR) DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates InspireMD, Inc.'s (NSPR) intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis decisions.

Why Choose InspireMD's Calculator?

  • Precision: Utilizes real InspireMD financials for reliable data accuracy.
  • Adaptability: Built for users to experiment and adjust inputs with ease.
  • Efficiency: Bypass the complexity of creating a DCF model from the ground up.
  • Expert-Level: Crafted with the precision and usability expected by CFOs.
  • Intuitive: Simple to navigate, even for those lacking advanced financial modeling skills.

Who Should Use InspireMD, Inc. (NSPR)?

  • Medical Device Investors: Develop comprehensive and reliable valuation models for investment analysis in the medical technology sector.
  • Healthcare Finance Teams: Evaluate valuation scenarios to inform strategic decisions within healthcare organizations.
  • Consultants and Advisors: Offer clients precise valuation insights for InspireMD, Inc. (NSPR) and similar companies.
  • Students and Educators: Utilize real-world data to learn and teach financial modeling in the context of medical devices.
  • Healthcare Technology Enthusiasts: Gain insights into how companies like InspireMD, Inc. (NSPR) are valued in the healthcare market.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
  • Real-World Data: InspireMD, Inc.'s (NSPR) historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.

No products were found matching.