Proto Labs, Inc. (PRLB) DCF Valuation

Proto Labs, Inc. (PRLB) 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

Proto Labs, Inc. (PRLB) 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 Proto Labs, Inc. (PRLB) DCF Calculator enables you to evaluate Proto Labs, Inc. valuation using real-world financial data and offers complete flexibility to modify all essential parameters for improved 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 458.7 434.4 488.1 488.4 503.9 516.8 530.1 543.8 557.8 572.1
Revenue Growth, % 0 -5.3 12.36 0.06146307 3.17 2.57 2.57 2.57 2.57 2.57
EBITDA 110.7 92.4 80.8 66.4 66.6 91.8 94.1 96.5 99.0 101.6
EBITDA, % 24.14 21.28 16.56 13.59 13.21 17.76 17.76 17.76 17.76 17.76
Depreciation 30.9 32.6 40.5 39.4 37.5 39.3 40.3 41.4 42.4 43.5
Depreciation, % 6.73 7.5 8.3 8.07 7.45 7.61 7.61 7.61 7.61 7.61
EBIT 79.9 59.8 40.3 26.9 29.1 52.4 53.8 55.2 56.6 58.0
EBIT, % 17.41 13.77 8.27 5.52 5.77 10.15 10.15 10.15 10.15 10.15
Total Cash 160.7 161.7 77.5 80.1 102.8 129.1 132.5 135.9 139.4 142.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 57.5 58.4 81.4 80.3 75.1
Account Receivables, % 12.52 13.45 16.67 16.43 14.9
Inventories 10.1 10.9 13.2 13.6 13.7 13.3 13.7 14.0 14.4 14.7
Inventories, % 2.2 2.5 2.7 2.78 2.71 2.58 2.58 2.58 2.58 2.58
Accounts Payable 16.8 18.2 25.4 17.4 15.6 20.4 20.9 21.4 22.0 22.6
Accounts Payable, % 3.66 4.2 5.2 3.55 3.1 3.94 3.94 3.94 3.94 3.94
Capital Expenditure -62.2 -47.0 -34.2 -21.7 -28.1 -42.8 -43.9 -45.0 -46.2 -47.4
Capital Expenditure, % -13.57 -10.82 -7.01 -4.44 -5.58 -8.28 -8.28 -8.28 -8.28 -8.28
Tax Rate, % 38.39 38.39 38.39 38.39 38.39 38.39 38.39 38.39 38.39 38.39
EBITAT 62.6 48.4 33.5 28.5 17.9 42.4 43.4 44.6 45.7 46.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -19.5 33.6 21.6 38.9 30.7 42.6 38.1 39.1 40.1 41.1
WACC, % 10.64 10.64 10.64 10.64 10.63 10.64 10.64 10.64 10.64 10.64
PV UFCF
SUM PV UFCF 150.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 42
Terminal Value 485
Present Terminal Value 293
Enterprise Value 443
Net Debt -78
Equity Value 521
Diluted Shares Outstanding, MM 26
Equity Value Per Share 19.87

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real PRLB financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Proto Labs' valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, profit margins, and capital investments.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and other financial metrics in real-time.
  • High-Precision Accuracy: Leverages Proto Labs' actual financial data for credible valuation results.
  • Simplified Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based PRLB 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 Proto Labs' intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.

Why Choose Proto Labs, Inc. (PRLB)?

  • Accelerate Production: Streamlined processes allow for rapid prototyping and manufacturing.
  • Enhance Quality: Advanced technology ensures high precision and reliability in every part.
  • Fully Customizable Solutions: Tailor designs to meet your specific project requirements.
  • User-Friendly Interface: Intuitive tools make it easy to navigate and manage your orders.
  • Industry Expertise: Supported by a team of professionals dedicated to delivering exceptional service.

Who Should Use This Product?

  • Investors: Evaluate Proto Labs, Inc.'s (PRLB) market position before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess growth projections.
  • Startup Founders: Understand the valuation metrics of successful companies like Proto Labs, Inc. (PRLB).
  • Consultants: Create comprehensive valuation reports for client projects.
  • Students and Educators: Utilize current data to learn and teach valuation strategies.

What the Template Contains

  • Pre-Filled DCF Model: Proto Labs, Inc. (PRLB) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Proto Labs, Inc. (PRLB) 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.