Orthofix Medical Inc. (OFIX) DCF Valuation

Orthofix Medical Inc. (OFIX) 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

Orthofix Medical Inc. (OFIX) 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:

Designed for accuracy, our (OFIX) DCF Calculator enables you to assess the valuation of Orthofix Medical Inc. using real-world financial data, while providing complete flexibility to modify all essential parameters for enhanced projections.


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 460.0 406.6 464.5 460.7 746.6 865.9 1,004.2 1,164.6 1,350.6 1,566.3
Revenue Growth, % 0 -11.61 14.25 -0.8108 62.06 15.97 15.97 15.97 15.97 15.97
EBITDA -2.2 32.7 17.9 12.6 -79.5 6.1 7.0 8.2 9.5 11.0
EBITDA, % -0.48439 8.03 3.86 2.74 -10.64 0.70116 0.70116 0.70116 0.70116 0.70116
Depreciation 24.7 30.5 29.6 29.0 60.6 58.3 67.6 78.4 91.0 105.5
Depreciation, % 5.37 7.51 6.37 6.3 8.12 6.73 6.73 6.73 6.73 6.73
EBIT -26.9 2.1 -11.7 -16.4 -140.0 -52.2 -60.6 -70.3 -81.5 -94.5
EBIT, % -5.85 0.52022 -2.51 -3.56 -18.76 -6.03 -6.03 -6.03 -6.03 -6.03
Total Cash 69.7 96.3 87.8 50.7 33.1 126.8 147.0 170.5 197.7 229.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 86.8 72.4 78.6 82.9 128.1
Account Receivables, % 18.87 17.81 16.91 17.98 17.16
Inventories 82.4 84.6 83.0 100.2 222.2 187.2 217.1 251.8 292.0 338.6
Inventories, % 17.91 20.82 17.86 21.74 29.76 21.62 21.62 21.62 21.62 21.62
Accounts Payable 19.9 23.1 26.5 27.6 58.4 51.1 59.3 68.7 79.7 92.5
Accounts Payable, % 4.32 5.69 5.7 5.99 7.82 5.9 5.9 5.9 5.9 5.9
Capital Expenditure -20.5 -17.1 -19.6 -23.2 -62.1 -45.4 -52.7 -61.1 -70.8 -82.1
Capital Expenditure, % -4.46 -4.2 -4.22 -5.03 -8.31 -5.24 -5.24 -5.24 -5.24 -5.24
Tax Rate, % -1.83 -1.83 -1.83 -1.83 -1.83 -1.83 -1.83 -1.83 -1.83 -1.83
EBITAT -28.3 -14.5 -33.2 -18.3 -142.6 -41.8 -48.5 -56.2 -65.2 -75.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -173.5 14.4 -24.3 -32.8 -280.6 -26.7 -79.8 -92.5 -107.3 -124.5
WACC, % 8.9 7.8 8.9 8.9 8.9 8.68 8.68 8.68 8.68 8.68
PV UFCF
SUM PV UFCF -323.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -127
Terminal Value -1,899
Present Terminal Value -1,253
Enterprise Value -1,576
Net Debt 96
Equity Value -1,672
Diluted Shares Outstanding, MM 37
Equity Value Per Share -45.53

What You Will Get

  • Real OFIX Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess Orthofix's future performance.
  • User-Friendly Design: Tailored for professionals while remaining accessible to newcomers.

Key Features

  • Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for Orthofix Medical Inc. (OFIX).
  • WACC Calculator: Comes with a pre-designed Weighted Average Cost of Capital sheet that allows for customizable inputs.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Orthofix Medical Inc. (OFIX).
  • Interactive Dashboard and Charts: Visual representations highlight essential valuation metrics for straightforward analysis.

How It Works

  • Download: Obtain the ready-to-use Excel file featuring Orthofix Medical Inc.'s (OFIX) financial data.
  • Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to suit your analysis.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time for accurate insights.
  • Test Scenarios: Generate various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose This Calculator for Orthofix Medical Inc. (OFIX)?

  • Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for Orthofix Medical Inc. (OFIX).
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for Orthofix Medical Inc. (OFIX).
  • Detailed Insights: Automatically computes the intrinsic value and Net Present Value specific to Orthofix Medical Inc. (OFIX).
  • Preloaded Data: Access historical and forecasted data to provide reliable starting points for analysis of Orthofix Medical Inc. (OFIX).
  • Professional Quality: Designed for financial analysts, investors, and business consultants focused on Orthofix Medical Inc. (OFIX).

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Orthofix Medical Inc. (OFIX) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models tailored for Orthofix Medical Inc. (OFIX).
  • Consultants: Deliver professional valuation insights regarding Orthofix Medical Inc. (OFIX) to clients quickly and accurately.
  • Business Owners: Understand how companies like Orthofix Medical Inc. (OFIX) are valued to guide your own business strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Orthofix Medical Inc. (OFIX).

What the Template Contains

  • Preloaded OFIX Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.